{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["general","nodes","lines","GSK","b-matrix","b-inverse","algorithm","map","zones","PTDF","AAF + CP","CI","external data","Calculations","UIOSI","Daily Optimization ","test 1","test 2","22","11","33","77"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":73,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"general","index":0,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
["number of nodes",null,null,33]
["number of lines",null,null,50]
["number of zones",null,null,6]
[]
[null,"physical"]
[null,"commercial"]
[]
[null,11,"A",null,null,null,null,null,null,null,"F"]
[]
[null,null,null,0,{"$f":"'AAF + CP'!D4","v":342.70132444396677},null,null,0,{"$f":"'AAF + CP'!D5","v":363.85351034534193}]
[null,null,"B",0,{"$f":"-E11","v":-342.70132444396677},null,"C",0,{"$f":"-I11","v":-363.85351034534193}]
[null,null,null,null,null,{"$f":"'AAF + CP'!#REF!","v":{"$error":"#REF!"}},{"$f":"-F13","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'AAF + CP'!D6","v":-293.40550170687743},{"$f":"-F14","v":293.40550170687743}]
[null,null,null,0,{"$f":"'AAF + CP'!D7","v":461.61190736252252},null,null,{"$f":"'AAF + CP'!#REF!","v":{"$error":"#REF!"}},{"$f":"'AAF + CP'!D8","v":550.47015861646378}]
[null,null,"D",0,{"$f":"-E15","v":-461.61190736252252},null,"E",{"$f":"-H15","v":{"$error":"#REF!"}},{"$f":"-I15","v":-550.47015861646378}]
[null,null,null,null,null,0,0,null,null,{"$f":"'AAF + CP'!#REF!","v":{"$error":"#REF!"}},{"$f":"-J17","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'AAF + CP'!D9","v":68.105112401652747},{"$f":"-F18","v":-68.105112401652747},null,null,{"$f":"'AAF + CP'!D10","v":-486.54554429418874},{"$f":"-J18","v":486.54554429418874}]

{"sheet":"nodes","index":1,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,15,7,15],[2,16,7,16],[2,17,7,17],[8,15,13,15],[8,16,13,16],[8,17,13,17],[14,15,17,15],[14,16,17,16],[14,17,17,17],[18,15,22,15],[18,16,22,16],[18,17,22,17],[23,15,28,15],[23,16,28,16],[23,17,28,17],[29,15,34,15],[29,16,34,16],[29,17,34,17]]}
["Nodes overview",null,null,null,null,null,null,null,null,null,"Reference"]
[null,"generation","load","balance","zone",null,"angle",null,null,null,"node","generation [MW]","load [MW]","balance [MW]","zone","NP [MW]","G [MW]","L [MW]"]
[1,80,30,{"$f":"B3-C3","v":50},"B",null,0.56564081246976061,null,null,null,1,{"$f":"B3","v":80},{"$f":"C3","v":30},{"$f":"D3","v":50},"B",{"$f":"SUM(N3:N8)","v":60},{"$f":"SUM(L3:L8)","v":780},{"$f":"SUM(M3:M8)","v":720}]
[2,200,40,{"$f":"B4-C4","v":160},"B",null,0.53365895022112175,null,null,null,2,{"$f":"B4","v":200},{"$f":"C4","v":40},{"$f":"D4","v":160},"B"]
[3,0,300,-300,"B",null,-3.9356602759722623,null,null,null,3,0,300,-300,"B"]
[4,250,50,200,"B",null,-0.3786766463194372,null,null,null,4,250,50,200,"B"]
[5,50,200,-150,"B",null,-3.9674086492630143,null,null,null,5,50,200,-150,"B"]
[6,200,100,100,"B",null,-2.1097458519218768,null,null,null,6,200,100,100,"B"]
[7,10,50,-40,"C",null,-4.2250473003231006,null,null,null,7,10,50,-40,"C",{"$f":"SUM(N9:N14)","v":-20},{"$f":"SUM(L9:L14)","v":300},{"$f":"SUM(M9:M14)","v":320}]
[8,5,10,-5,"C",null,-5.0835550084426115,null,null,null,8,5,10,-5,"C"]
[9,5,40,-35,"C",null,-4.475458176896284,null,null,null,9,5,40,-35,"C"]
[10,75,20,55,"C",null,-2.3567484175443756,null,null,null,10,75,20,55,"C"]
[11,75,150,-75,"C",null,-3.5506306874188098,null,null,null,11,75,150,-75,"C"]
[12,130,50,80,"C",null,-2.4524767016397706,null,null,null,12,130,50,80,"C"]
[13,50,175,-125,"E",null,-4.4403015340497554,null,null,null,13,50,175,-125,"E",{"$f":"SUM(N15:N18)","v":-160},{"$f":"SUM(L15:L18)","v":310},{"$f":"SUM(M15:M18)","v":470}]
[14,80,110,-30,"E",null,-2.1529233019026508,null,null,null,14,80,110,-30,"E"]
[15,180,65,115,"E",null,-2.4278457197213572,null,null,null,15,180,65,115,"E"]
[16,0,120,-120,"E",null,-4.9340736268855538,null,null,null,16,0,120,-120,"E"]
[17,100,80,20,"F",null,-2.2136902507809939,null,null,null,17,100,80,20,"F",{"$f":"SUM(N19:N23)","v":120},{"$f":"SUM(L19:L23)","v":770},{"$f":"SUM(M19:M23)","v":650}]
[18,100,200,-100,"F",null,-2.4371726603288222,null,null,null,18,100,200,-100,"F"]
[19,250,140,110,"F",null,-1.6852133298894347,null,null,null,19,250,140,110,"F"]
[20,250,120,130,"F",null,-1.469818930717766,null,null,null,20,250,120,130,"F"]
[21,70,110,-40,"F",null,-2.2178596002783859,null,null,null,21,70,110,-40,"F"]
[22,200,650,-450,"A",null,-6.5316861151219143,null,null,null,22,200,650,-450,"A",{"$f":"SUM(N24:N29)","v":0},{"$f":"SUM(L24:L29)","v":1600},{"$f":"SUM(M24:M29)","v":1600}]
[23,150,400,-250,"A",null,-6.7139657995326107,null,null,null,23,150,400,-250,"A"]
[24,200,100,100,"A",null,-4.1512449030973801,null,null,null,24,200,100,100,"A"]
[25,500,150,350,"A",null,-2.1411446616740575,null,null,null,25,500,150,350,"A"]
[26,300,100,200,"A",null,-4.5933244618614451,null,null,null,26,300,100,200,"A"]
[27,250,200,50,"A",null,-3.9342596395063705,null,null,null,27,250,200,50,"A"]
[28,200,100,100,"D",null,-0.44036436162733161,null,null,null,28,200,100,100,"D",{"$f":"SUM(N30:N35)","v":0},{"$f":"SUM(L30:L35)","v":600},{"$f":"SUM(M30:M35)","v":600}]
[29,75,200,-125,"D",null,-2.7435336827100887,null,null,null,29,75,200,-125,"D"]
[30,100,150,-50,"D",null,-3.8592460110497018,null,null,null,30,100,150,-50,"D"]
[31,25,75,-50,"D",null,-2.6164069151180196,null,null,null,31,25,75,-50,"D"]
[32,100,40,60,"D",null,-0.37213563837267261,null,null,null,32,100,40,60,"D"]
[33,100,35,65,"D",null,0,null,null,null,33,100,35,65,"D"]

{"sheet":"lines","index":2,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["Lines overview",null,null,null,null,null,null,null,"B [S/km]",0.4,null,"Output"]
["line","start node","end node","B","in operation","CB","length [km]",null,"flow",null,null,"Reference","zone A","zone B","zone C","zone D","zone E","zone F"]
["A",1,4,{"$f":"G3*$J$1","v":52},1,0,130,null,49.104507857038286,null,null,49.104507857038286,49.178700595870616,49.597455951049682,49.148714322271459,49.110654938313857,49.136617578297418,49.138364203207672]
["B",1,2,28,1,0,70,null,0.89549214296188806,null,null,0.89549214296188806,0.82129940412944746,0.80254404895036968,0.85128567772870012,0.88934506168630856,0.8633824217029118,0.8616357967925441]
["C",2,3,36,1,0,90,null,160.89549214296184,null,null,160.89549214296184,160.82129940412932,161.20254404895039,160.85128567772861,160.88934506168627,160.86338242170274,160.86163579679237]
["D",3,4,40,1,0,100,null,-142.27934518611301,null,null,-142.27934518611301,-142.03384784516567,-142.10854013755247,-142.13306982496286,-142.25900502706929,-142.17309690209342,-142.16731747168191]
["E",3,5,100,1,0,250,null,3.1748373290751974,null,null,3.1748373290751974,2.8551472492941432,3.3110841865026774,2.9843555026916935,3.1483500887558247,3.0364793237966925,3.0289532684746323]
["F",5,6,52,1,0,130,null,-96.598465461739153,null,null,-96.598465461739153,-96.271327011416091,-96.386532797249799,-96.534739063992816,-96.606284565076265,-96.582268194622543,-96.573836268308881]
["G",5,26,20,1,1,50,null,12.518316251968615,null,null,12.518316251968615,12.305165120632209,12.536572558692898,12.476622960852,12.515287694781376,12.491235846844946,12.488067305016886]
["H",5,25,40,1,1,100,null,-73.050559503558276,null,null,-73.050559503558276,-73.429581246811239,-73.019283739005431,-73.121986302860677,-73.05574787177278,-73.096952259082911,-73.10238044177558]
["I",5,7,40,1,1,100,null,10.305546042403453,null,null,10.305546042403453,10.250890386889626,10.38032816406437,10.164457908692928,10.295094830823199,10.224463930656444,10.217102673541181]
["J",7,12,40,1,0,100,null,-70.902823947333204,null,null,-70.902823947333204,-70.706119141456995,-70.824169388931452,-70.917118994990162,-70.911572197099559,-70.953835511354825,-70.955127462168107]
["K",7,8,48,1,0,120,null,41.208369989736525,null,null,41.208369989736525,40.957009528347001,41.204497552995974,41.18157690368264,41.206667027922592,41.178299442010768,41.172230135708901]
["L",8,24,40,1,1,100,null,-37.292404213809256,null,null,-37.292404213809256,-37.455720474546439,-37.311026920979948,-37.249874146629374,-37.289314874081434,-37.264780310338956,-37.261548176506416]
["M",4,28,48,1,1,120,null,2.9610103347789316,null,null,2.9610103347789316,3.4632930311687442,3.5546852459402469,3.4116638397798891,3.0429222001674683,3.3230664148885278,3.3340481032750784]
["N",4,6,60,1,0,150,null,103.86415233614639,null,null,103.86415233614639,103.68155971953716,103.93423056755748,103.60398065752915,103.80872771107714,103.64045426131523,103.63699862825126]
["O",6,29,32,1,1,80,null,20.28121058522278,null,null,20.28121058522278,20.561897424710367,20.523449483342759,20.553011263446322,20.266574041169562,20.458098429750365,20.469362539279146]
["P",6,11,48,1,1,120,null,69.162472103852792,null,null,69.162472103852792,69.168805652931439,69.214709082041395,68.959950678282325,69.131005115912956,68.96600249722718,68.979395777567959]
["Q",11,13,28,1,1,70,null,24.910783705666475,null,null,24.910783705666475,24.99752889303786,25.000204166992319,25.033207222974696,24.870190311292152,24.700894006917906,24.732697547688986]
["R",6,12,52,1,1,130,null,17.822004185330478,null,null,17.822004185330478,17.67952963047852,17.809539204922594,17.556279651806413,17.804863988916999,17.634085139714649,17.614404043093877]
["S",11,12,28,1,0,70,null,-30.7483116018131,null,null,-30.7483116018131,-30.828723240106186,-30.785495084950441,-30.773256544692003,-30.739185195378536,-30.734891509690016,-30.753301770120501]
["T",10,12,40,1,0,100,null,3.8291313638158009,null,null,3.8291313638158009,3.8553127510854246,3.8001252689597287,3.9340958878756815,3.8458934035611314,4.0546418813305785,4.0940251891944079]
["U",10,14,40,1,1,100,null,-8.1530046256689914,null,null,-8.1530046256689914,-8.0227193489172421,-8.0783388962760583,-7.9978823262016263,-8.1796865526299989,-8.4820588515575324,-8.5361081902440006]
["V",9,10,28,1,0,70,null,-59.323873261853436,null,null,-59.323873261853436,-59.167406597832709,-59.278213627316774,-59.363786438326287,-59.333793149069145,-59.427416970227355,-59.442083001049497]
["W",8,9,40,1,0,100,null,-24.323873261853102,null,null,-24.323873261853102,-24.167406597832475,-24.278213627316241,-24.363786438325725,-24.333793149068832,-24.427416970226723,-24.44208300104922]
["X",8,23,60,1,1,150,null,97.824647465399948,null,null,97.824647465399948,97.580136600726405,97.793738101293442,97.895237488638941,97.829775051073767,97.870496722577812,97.875861313265858]
["Y",23,24,48,1,0,120,null,-123.01060302889107,null,null,-123.01060302889107,-123.01097385003685,-123.00822278621069,-123.0160389668664,-123.01099788975674,-123.014133750469,-123.01454686242039]
["Z",24,25,30,1,0,75,null,-60.303007242699678,null,null,-60.303007242699678,-60.266694324582694,-60.319249707189869,-60.265913113494818,-60.300312763837532,-60.278914060807026,-60.276095038925817]
["AA",22,23,160,1,0,400,null,29.164749505711427,null,null,29.164749505711427,29.208889549239387,29.198039112498293,29.088723544497554,29.159227059171684,29.115369526955703,29.109591824316396]
["AB",22,27,80,1,0,200,null,-207.79411804924351,null,null,-207.79411804924351,-207.77977753575939,-207.80600923996943,-207.76696124890478,-207.79214540758716,-207.77647930844537,-207.77441548821244]
["AC",22,26,140,1,0,350,null,-271.37063145646567,null,null,-271.37063145646567,-271.32911201347747,-271.39202987252861,-271.3217622955911,-271.36708165158268,-271.33889021850968,-271.3351763361037]
["AD",25,26,24,1,0,60,null,58.852315204497302,null,null,58.852315204497302,58.823946892845392,58.855457313834734,58.845139334738803,58.851793956801316,58.84765437166368,58.847109031085608]
["AE",25,27,88,1,0,220,null,157.79411804924354,null,null,157.79411804924354,157.6797775357598,157.80600923996946,157.76696124890429,157.79214540758713,157.77647930844489,157.77441548821207]
["AF",28,33,80,1,0,200,null,-35.229148930186525,null,null,-35.229148930186525,-34.442708070739755,-34.417656545459764,-34.464633136986734,-34.761979087893309,-34.52248938359817,-34.515445157030925]
["AG",32,33,{"$f":"G35*$J$1","v":80},1,0,200,null,-29.770851069813808,null,null,-29.770851069813808,-29.557291929260643,-29.582343454540627,-29.535366863013763,-29.33802091210703,-29.47751061640222,-29.484554842969466]
["AH",31,32,40,1,0,100,null,-89.770851069813887,null,null,-89.770851069813887,-89.557291929260657,-89.58234345454062,-89.53536686301382,-89.538020912107115,-89.477510616402299,-89.484554842969544]
["AI",30,31,32,1,0,80,null,-39.77085106981383,null,null,-39.77085106981383,-39.557291929260714,-39.582343454540649,-39.535366863013792,-39.738020912107046,-39.477510616402242,-39.484554842969487]
["AJ",13,30,40,1,1,100,null,-23.242220920002143,null,null,-23.242220920002143,-23.025190455879336,-23.078134729283324,-22.964675103226444,-23.309496241337495,-22.781164844639381,-22.803410642554685]
["AK",29,30,30,1,0,75,null,33.471369850188395,null,null,33.471369850188395,33.467898526618669,33.495791274742736,33.429308240212862,33.371475329230464,33.303654228237093,33.318855799585101]
["AL",28,29,60,1,0,150,null,138.19015926496544,null,null,138.19015926496544,137.90600110190817,137.97234179139986,137.87629697676613,138.00490128806072,137.84555579848649,137.84949326030582]
["AM",13,15,48,1,0,120,null,-96.597879087763118,null,null,-96.597879087763118,-96.689845165470075,-96.650584308511071,-96.707377181504768,-96.579044786378859,-96.78913492831245,-97.033335395122066]
["AN",14,15,60,1,0,150,null,16.495345069122386,null,null,16.495345069122386,16.582424835617935,16.545249973520761,16.599025346377935,16.477511465607442,16.609601403101443,16.552100791989652]
["AO",14,20,80,1,1,200,null,-54.648349694790781,null,null,-54.648349694790781,-54.605144184535206,-54.623588869795796,-54.596907672578752,-54.657198018236848,-54.591660254658265,-55.088208982232558]
["AP",15,19,88,1,1,220,null,-65.351650305209176,null,null,-65.351650305209176,-65.394855815464993,-65.376411130203991,-65.403092327421206,-65.342801981763088,-65.408339745341635,-65.911791017767428]
["AQ",15,16,40,1,0,100,null,100.24911628656787,null,null,100.24911628656787,100.28743548561253,100.27107679521285,100.29474049229356,100.24126866099115,100.32880622013002,100.43055641463403]
["AR",13,16,40,1,0,100,null,19.750883713431939,null,null,19.750883713431939,19.712564514387481,19.728923204786959,19.705259507706252,19.758731339008762,19.671193779869647,19.56944358536564]
["AS",20,21,80,1,0,200,null,59.84325356484959,null,null,59.84325356484959,59.856198277477191,59.850672103875979,59.858666001610175,59.840602537154979,59.860238169526383,59.597710997907996]
["AT",17,21,80,1,0,200,null,0.33354795979136043,null,null,0.33354795979136043,0.32949698286635964,0.33122636863083699,0.32872472211380455,0.3343775843899266,0.32823272077450838,0.41110039894775241]
["AU",17,18,88,1,0,220,null,19.666452040208888,null,null,19.666452040208888,19.670503017133242,19.668773631369241,19.671275277886501,19.665622415610265,19.671767279225797,19.638899601051939]
["AV",18,19,80,1,0,200,null,-60.156746435150993,null,null,-60.156746435150993,-60.143801722522824,-60.149327896124603,-60.141333998390408,-60.159397462845575,-60.1397618304742,-59.802289002092422]
["AW",18,21,92,1,0,230,null,-20.176801524640137,null,null,-20.176801524640137,-20.185695260342985,-20.181898472506017,-20.187390723723194,-20.174980121544134,-20.188470890299921,-20.058811396855294]
["AX",19,20,72,1,0,180,null,-15.508396740360146,null,null,-15.508396740360146,-15.53865753798822,-15.52573902632877,-15.544426325811591,-15.502199444608658,-15.548101575816466,-15.514080019859895]

{"sheet":"GSK","index":3,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,0,1,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[15,0,15,1],[15,2,15,3],[15,4,15,5],[25,0,25,1],[25,2,25,3],[25,4,25,5]]}
["GSK",0]
["zone A",null,"zone B",null,"zone C",null,"zone D",null,"zone E",null,"zone F",null,null,null,null,null,null,"before","after"]
["node","value","node","value","node","value","node","value","node","value","node","value",null,null,null,null,"node","generation [MW]","generation [MW]"]
["sum",{"$f":"SUM(B5:B10)","v":0.99999999999999989},"sum",{"$f":"SUM(D5:D10)","v":1},"sum",{"$f":"SUM(F5:F10)","v":1},"sum",{"$f":"SUM(H5:H10)","v":0.99999999999999989},"sum",{"$f":"SUM(J5:J10)","v":1},"sum",{"$f":"SUM(L5:L10)","v":1},null,null,null,null,"N1",5,5.2]
[22,0.1,1,0.4,7,0.1,28,0.2,13,0.4,17,0.05,null,null,null,null,"N2",10,10.199999999999999]
[23,0.2,2,0.4,8,0.1,29,0.1,14,0.5,18,0.5,null,null,null,null,"N3",3,3]
[24,0.2,3,0,9,0,30,0.2,15,0.1,19,0.2,null,null,null,null,"N4",7,7.3]
[25,0.2,4,0,10,0.3,31,0.2,16,0,20,0.2,null,null,null,null,"N5",5,5.3]
[26,0.2,5,0.2,11,0.3,32,0.2,null,null,21,0.05,null,null,null,null,"NP",{"$f":"SUM(R4:R8)","v":30},{"$f":"SUM(S4:S8)","v":31}]
[27,0.1,6,0,12,0.2,33,0.1]
[]
[]
[]
[]
[]
["zone A",null,"zone B",null,"zone C"]
["hub","value","hub","value","hub","value"]
["sum",{"$f":"SUM(B19:B24)","v":0.99999999999999989},"sum",{"$f":"SUM(D19:D24)","v":1},"sum",{"$f":"SUM(F19:F24)","v":1}]
[22,0.1,1,0.4,7,0.1]
[23,0.2,2,0.4,8,0.1]
[24,0.2,3,0,9,0]
[25,0.2,4,0,10,0.3]
[26,0.2,5,0.2,11,0.3]
[27,0.1,6,0,12,0.2]
[]
["zone D",null,"zone E",null,"zone F"]
["node","value","node","value","node","value"]
["sum",{"$f":"SUM(B29:B34)","v":0.99999999999999989},"sum",{"$f":"SUM(D29:D34)","v":1},"sum",{"$f":"SUM(F29:F34)","v":1}]
[28,0.2,13,0.4,17,0.05]
[29,0.1,14,0.5,18,0.5]
[30,0.2,15,0.1,19,0.2]
[31,0.2,16,0,20,0.2]
[32,0.2,null,null,21,0.05]
[33,0.1]

{"sheet":"b-matrix","index":4,"n_rows":35,"n_cols":34,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["B-Matrix"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
[1,80,-28,0,-52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,-28,64,-36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,0,-36,176,-40,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,-52,0,-40,200,0,-60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-48,0,0,0,0,0]
[5,0,0,-100,0,252,-52,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,-20,0,0,0,0,0,0,0]
[6,0,0,0,-60,-52,244,0,0,0,0,-48,-52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32,0,0,0,0]
[7,0,0,0,0,-40,0,128,-48,0,0,0,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,-48,188,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,-60,-40,0,0,0,0,0,0,0,0,0]
[9,0,0,0,0,0,0,0,-40,68,-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,0,0,0,0,0,0,0,-28,108,0,-40,0,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,0,0,0,0,0,-48,0,0,0,0,104,-28,-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,0,0,0,0,0,-52,-40,0,0,-40,-28,160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,0,0,0,0,0,0,0,0,0,0,-28,0,156,0,-48,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,0,0,0]
[14,0,0,0,0,0,0,0,0,0,-40,0,0,0,180,-60,0,0,0,0,-80,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,0,0,0,0,0,0,0,0,0,0,0,0,-48,-60,236,-40,0,0,-88,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,0,0,0,0,0,0,0,0,0,0,0,0,-40,0,-40,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168,-88,0,0,-80,0,0,0,0,0,0,0,0,0,0,0,0]
[18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88,260,-80,0,-92,0,0,0,0,0,0,0,0,0,0,0,0]
[19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88,0,0,-80,240,-72,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,0,0,0,0,0,0,0,0,0,0,0,0,0,-80,0,0,0,0,-72,232,-80,0,0,0,0,0,0,0,0,0,0,0,0]
[21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-80,-92,0,-80,252,0,0,0,0,0,0,0,0,0,0,0,0]
[22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380,-160,0,0,-140,-80,0,0,0,0,0,0]
[23,0,0,0,0,0,0,0,-60,0,0,0,0,0,0,0,0,0,0,0,0,0,-160,268,-48,0,0,0,0,0,0,0,0,0]
[24,0,0,0,0,0,0,0,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-48,118,-30,0,0,0,0,0,0,0,0]
[25,0,0,0,0,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30,182,-24,-88,0,0,0,0,0,0]
[26,0,0,0,0,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-140,0,0,-24,184,0,0,0,0,0,0,0]
[27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-80,0,0,-88,0,168,0,0,0,0,0,0]
[28,0,0,0,-48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188,-60,0,0,0,-80]
[29,0,0,0,0,0,-32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60,122,-30,0,0,0]
[30,0,0,0,0,0,0,0,0,0,0,0,0,-40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30,102,-32,0,0]
[31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32,72,-40,0]
[32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,120,-80]
[33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-80,0,0,0,-80,160]

{"sheet":"b-inverse","index":5,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["B-Matrix-inverse"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[1,3.8348553780396047E-2,3.0428279994796782E-2,2.4268067050441801E-2,2.3382547357257182E-2,2.2404598267747843E-2,2.0326702062209479E-2,2.1247728645500639E-2,2.1248124985538873E-2,2.0448063326296926E-2,1.9305118098808423E-2,1.9119963193784079E-2,2.0090383415207563E-2,1.6080847769345631E-2,1.7719791123167343E-2,1.7013393049134511E-2,1.6547120409240078E-2,1.7353523389767991E-2,1.7331117582378298E-2,1.7252361169403513E-2,1.7456926190871431E-2,1.7378169777896652E-2,2.1715669696769489E-2,2.1581163052088043E-2,2.154910515300295E-2,2.1899119404418903E-2,2.1814481459830122E-2,2.1811762400776334E-2,1.0251247273345889E-2,1.3414536904011367E-2,1.2368139996597669E-2,6.7462581799623642E-3,2.2487527266541211E-3]
[2,3.0428279994796779E-2,4.5135263590463701E-2,2.8796250831537987E-2,2.2509134981745352E-2,2.5429052578241764E-2,2.134712112463124E-2,2.3557250861410924E-2,2.3638179926351088E-2,2.2495611777563238E-2,2.086337156500916E-2,2.0259224540238388E-2,2.1588334266651892E-2,1.7065149240580002E-2,1.8995840714578587E-2,1.8163696799656816E-2,1.7614423020118414E-2,1.8564373703576668E-2,1.8537979440959557E-2,1.8445203607860408E-2,1.8686183225554633E-2,1.8593407392455484E-2,2.4362202737565272E-2,2.4153910617752981E-2,2.4104266915964297E-2,2.4646286312586689E-2,2.4515219056119877E-2,2.4511008419719361E-2,1.0143315330838452E-2,1.3775080051230858E-2,1.2961765680388589E-2,7.070054007484684E-3,2.3566846691615607E-3]
[3,2.4268067050441797E-2,2.8796250831537983E-2,3.2318171550168355E-2,2.1829814245236154E-2,2.7781405930848151E-2,2.2140780395403722E-2,2.5353545918230039E-2,2.5497111546982813E-2,2.4088149461881484E-2,2.2075346483165292E-2,2.1145316698591744E-2,2.2753407151108598E-2,1.783071705154007E-2,1.9988323730120668E-2,1.9058377494507502E-2,1.8444547273023793E-2,1.9506146169872306E-2,1.947664977541165E-2,1.9372969948882438E-2,1.9642272030308237E-2,1.9538592203779025E-2,2.6420617324850883E-2,2.6154936502159047E-2,2.6091614953823131E-2,2.6782971685606081E-2,2.6615792742123025E-2,2.661042199000838E-2,1.0059368264443778E-2,1.4055502499068241E-2,1.3423474545559304E-2,7.3218952066687118E-3,2.4406317355562365E-3]
[4,2.3382547357257186E-2,2.2509134981745359E-2,2.1829814245236164E-2,2.385284632868663E-2,2.0776045946712653E-2,1.9777245643982373E-2,2.0004139760010489E-2,1.9961172325101528E-2,1.9345537237153525E-2,1.8466058540084946E-2,1.8506514776462528E-2,1.9283794495199076E-2,1.5550839284834819E-2,1.7032687497022823E-2,1.6393998721930193E-2,1.5972419003382508E-2,1.6701527066947934E-2,1.668126888929608E-2,1.6610061394849801E-2,1.6795018556811245E-2,1.6723811062364972E-2,2.0290613444033302E-2,2.0195837439806925E-2,2.0173248819100688E-2,2.0419875684636248E-2,2.036023813875102E-2,2.0358322236730092E-2,1.0309364473157587E-2,1.3220398286277798E-2,1.2048495397633327E-2,6.5719065805272701E-3,2.1906355268424228E-3]
[5,2.2404598267747846E-2,2.5429052578241764E-2,2.7781405930848158E-2,2.0776045946712653E-2,3.1430397131440642E-2,2.3371911633450353E-2,2.8139974601972734E-2,2.8380702619162746E-2,2.6558507918127236E-2,2.3955372630933638E-2,2.2519830644450636E-2,2.456067845187682E-2,1.9018272570167794E-2,2.1527872108954953E-2,2.0446214053684672E-2,1.9732243311926238E-2,2.0967031898908483E-2,2.0932723450260631E-2,2.0812129253263419E-2,2.1125365389418324E-2,2.1004771192421119E-2,2.9613648128600734E-2,2.9258945445486077E-2,2.9174406701341284E-2,3.0097416820280994E-2,2.9874221110432957E-2,2.986705077662374E-2,9.9291488370561714E-3,1.4490496265405873E-2,1.4139681396191149E-2,7.7125534888315373E-3,2.5708511629438449E-3]
[6,2.0326702062209476E-2,2.1347121124631236E-2,2.2140780395403726E-2,1.977724564398237E-2,2.3371911633450346E-2,2.5644489624115946E-2,2.3535196881312014E-2,2.3314403363066408E-2,2.3009642600561288E-2,2.2574270082696822E-2,2.3437762755591524E-2,2.3963434351068413E-2,1.9129130814072783E-2,2.0880345051820123E-2,2.0125557302823786E-2,1.9627344058448289E-2,2.0488987249208619E-2,2.0465046599388383E-2,2.0380895215270225E-2,2.0599473348129033E-2,2.0515321964010888E-2,2.3337653089699675E-2,2.3330964440156476E-2,2.3329370288041683E-2,2.334677554462504E-2,2.3342566729880242E-2,2.3342431518470111E-2,9.8783339228849208E-3,1.513031644318685E-2,1.4419163424132995E-2,7.8649982313452708E-3,2.6216660771150894E-3]
[7,2.1247728645500643E-2,2.3557250861410924E-2,2.5353545918230046E-2,2.0004139760010486E-2,2.8139974601972741E-2,2.3535196881312018E-2,3.7745771213927796E-2,3.2974380146472901E-2,3.0595196999787626E-2,2.7196363933094343E-2,2.3958653335124508E-2,2.8077237106828728E-2,2.0565994912813114E-2,2.3936307612674682E-2,2.2483675101295265E-2,2.1524835007054193E-2,2.3183116972774354E-2,2.3137041812812269E-2,2.2975087625545509E-2,2.3395753835999407E-2,2.3233799648732657E-2,3.1019902875750644E-2,3.1582181035413888E-2,3.1716192678800853E-2,3.0253028017990589E-2,3.0606840038458285E-2,3.0618206521685863E-2,9.7852586005862888E-3,1.4657165140495308E-2,1.4931077696775508E-2,8.1442241982411876E-3,2.7147413994137288E-3]
[8,2.124812498553888E-2,2.3638179926351085E-2,2.5497111546982816E-2,1.9961172325101532E-2,2.838070261916275E-2,2.3314403363066404E-2,3.2974380146472908E-2,4.1673370974592498E-2,3.6313649154400905E-2,2.8656903696984298E-2,2.3681523578163791E-2,2.7129268680039547E-2,2.086312741645498E-2,2.4824816893737455E-2,2.3117296124247247E-2,2.1990211770351115E-2,2.3939466572206941E-2,2.38853067678679E-2,2.3694935055616127E-2,2.4189414069231672E-2,2.3999042356979902E-2,3.6299345579165587E-2,3.7845384079888349E-2,3.8213862130583885E-2,3.4190748553018575E-2,3.5163589123580918E-2,3.519484237499336E-2,9.7621521272705652E-3,1.4619138805366548E-2,1.5058163300011994E-2,8.2135436181883618E-3,2.7378478727294537E-3]
[9,2.0448063326296929E-2,2.2495611777563228E-2,2.4088149461881495E-2,1.9345537237153522E-2,2.6558507918127236E-2,2.3009642600561285E-2,3.0595196999787615E-2,3.6313649154400884E-2,4.992852371172652E-2,3.3664058793620229E-2,2.4153118299301102E-2,2.7769743495912068E-2,2.2496737157672694E-2,2.817324864865399E-2,2.5726625478241068E-2,2.4111681317956879E-2,2.6904673384860411E-2,2.6827070444639362E-2,2.655429610976235E-2,2.726281095398057E-2,2.6990036619103569E-2,3.2369792636059581E-2,3.3504389808575862E-2,3.3774806201348762E-2,3.0822348492382544E-2,3.1536290713196045E-2,3.1559226656038289E-2,9.6188254157151768E-3,1.4662556512851397E-2,1.5846460213566612E-2,8.643523752854515E-3,2.8811745842848378E-3]
[10,1.930511809880843E-2,2.0863371565009156E-2,2.2075346483165295E-2,1.8466058540084946E-2,2.3955372630933641E-2,2.2574270082696826E-2,2.7196363933094336E-2,2.8656903696984298E-2,3.3664058793620229E-2,4.081713750310012E-2,2.4826825043782981E-2,2.8684707518587111E-2,2.4830465359412284E-2,3.2956722584249053E-2,2.9454238841089383E-2,2.7142352100250823E-2,3.1140683117222498E-2,3.1029589982884298E-2,3.0639097615685527E-2,3.1653377932193277E-2,3.1262885564994521E-2,2.6756145574479563E-2,2.7302969420986596E-2,2.7433297731012878E-2,2.6010348405759644E-2,2.6354435841217647E-2,2.6365489914673905E-2,9.4140729706360463E-3,1.4724581809258317E-2,1.6972598661501779E-2,9.2577810880918789E-3,3.0859270293639592E-3]
[11,1.9119963193784079E-2,2.0259224540238385E-2,2.1145316698591744E-2,1.8506514776462524E-2,2.2519830644450633E-2,2.3437762755591521E-2,2.3958653335124501E-2,2.3681523578163787E-2,2.4153118299301113E-2,2.4826825043782988E-2,3.3807938536326312E-2,2.5730031734151226E-2,2.3949003819761058E-2,2.4395213074552065E-2,2.4202893213426301E-2,2.4075948516593674E-2,2.4295495136166325E-2,2.4289395060410182E-2,2.4267953294127322E-2,2.4323646985780937E-2,2.4302205219498087E-2,2.3211868640529508E-2,2.334698237040788E-2,2.337918496030748E-2,2.3027590947005086E-2,2.3112610898322117E-2,2.3115342229635773E-2,9.4788840820119163E-3,1.4895291635800646E-2,1.6616137548934491E-2,9.0633477539642689E-3,3.0211159179880888E-3]
[12,2.0090383415207563E-2,2.1588334266651889E-2,2.2753407151108598E-2,1.9283794495199069E-2,2.456067845187682E-2,2.3963434351068409E-2,2.8077237106828721E-2,2.7129268680039547E-2,2.7769743495912068E-2,2.8684707518587104E-2,2.5730031734151223E-2,3.2731357873927655E-2,2.1757158251088191E-2,2.5278531979119084E-2,2.3760790921363489E-2,2.275897458622584E-2,2.4491582527321119E-2,2.4443442229297146E-2,2.4274229081742864E-2,2.4713750002701766E-2,2.4544536855147497E-2,2.6090826378802612E-2,2.6389572971972353E-2,2.6460775314120791E-2,2.5683374573666585E-2,2.5871360064336428E-2,2.5877399242778987E-2,9.669096132095269E-3,1.4869465617739245E-2,1.5569971273476079E-2,8.4927116037142262E-3,2.8309038679047412E-3]
[13,1.6080847769345645E-2,1.7065149240580009E-2,1.7830717051540077E-2,1.5550839284834824E-2,1.9018272570167805E-2,1.9129130814072789E-2,2.0565994912813117E-2,2.0863127416454987E-2,2.2496737157672708E-2,2.4830465359412298E-2,2.3949003819761065E-2,2.1757158251088198E-2,3.4403488826756687E-2,2.9537382208954105E-2,3.163471420937914E-2,3.3019101518067917E-2,3.0624849836939042E-2,3.0691373824703456E-2,3.0925205641695385E-2,3.0317841633406239E-2,3.0551673450398175E-2,2.0117280417964727E-2,2.0331851077845811E-2,2.0382991187521262E-2,1.9824633724423689E-2,1.9959651735351025E-2,1.9963989292776568E-2,8.6039008761462747E-3,1.4518217984057134E-2,2.1428545181195476E-2,1.1688297371561173E-2,3.8960991238537229E-3]
[14,1.7719791123167343E-2,1.8995840714578584E-2,1.9988323730120664E-2,1.7032687497022823E-2,2.1527872108954956E-2,2.088034505182013E-2,2.3936307612674682E-2,2.4824816893737445E-2,2.8173248648653997E-2,3.295672258424906E-2,2.4395213074552068E-2,2.5278531979119095E-2,2.9537382208954095E-2,4.3983344944295573E-2,3.775701611480909E-2,3.3647199161881587E-2,4.0754990519777344E-2,4.0557501413242922E-2,3.9863327203774425E-2,4.1666402746433684E-2,4.0972228536965208E-2,2.3491911827050512E-2,2.3875371598688366E-2,2.3966764218669834E-2,2.2968922177216695E-2,2.3210213207713989E-2,2.3217964867613756E-2,9.015723097621435E-3,1.4623115708262241E-2,1.9163522963082092E-2,1.0452830707135688E-2,3.4842769023785613E-3]
[15,1.7013393049134507E-2,1.8163696799656813E-2,1.9058377494507502E-2,1.6393998721930186E-2,2.0446214053684672E-2,2.0125557302823786E-2,2.2483675101295269E-2,2.3117296124247243E-2,2.5726625478241064E-2,2.9454238841089383E-2,2.4202893213426297E-2,2.3760790921363496E-2,3.163471420937914E-2,3.7757016114809083E-2,4.1456609930720478E-2,3.6545662070049806E-2,3.9675257247200876E-2,3.9792602395080728E-2,4.0205070589878378E-2,3.9133709389735392E-2,3.9546177584533056E-2,2.2037417916452404E-2,2.2348085090962411E-2,2.242212854772304E-2,2.1613707976507784E-2,2.1809194460941404E-2,2.1815474614576648E-2,8.8382243308607489E-3,1.4577903925819532E-2,2.0139766180265875E-2,1.0985327007417752E-2,3.6617756691392487E-3]
[16,1.6547120409240074E-2,1.7614423020118411E-2,1.844454727302379E-2,1.5972419003382508E-2,1.9732243311926231E-2,1.9627344058448286E-2,2.1524835007054186E-2,2.1990211770351115E-2,2.4111681317956879E-2,2.7142352100250837E-2,2.4075948516593677E-2,2.2758974586225847E-2,3.3019101518067917E-2,3.3647199161881594E-2,3.6545662070049806E-2,4.7282381794058859E-2,3.5150053542069959E-2,3.524198810989209E-2,3.5565138115786883E-2,3.4725775511570814E-2,3.5048925517465614E-2,2.1077349167208562E-2,2.133996808440411E-2,2.1402559867622149E-2,2.0719170850465731E-2,2.0884423098146209E-2,2.0889731953676608E-2,8.7210626035035092E-3,1.4548060954938328E-2,2.0784155680730675E-2,1.1336812189489461E-2,3.7789373964964858E-3]
[17,1.7353523389767991E-2,1.8564373703576664E-2,1.9506146169872302E-2,1.6701527066947931E-2,2.0967031898908479E-2,2.0488987249208619E-2,2.3183116972774354E-2,2.3939466572206951E-2,2.6904673384860415E-2,3.1140683117222501E-2,2.4295495136166328E-2,2.4491582527321129E-2,3.0624849836939028E-2,4.0754990519777344E-2,3.9675257247200883E-2,3.5150053542069959E-2,5.8355492685638902E-2,5.2420183587080241E-2,4.5932572105646531E-2,4.6371944175487109E-2,5.2384332694053418E-2,2.2737756050780423E-2,2.3083472826594325E-2,2.3165869897291531E-2,2.226624297718649E-2,2.2483784329021234E-2,2.2490773012231218E-2,8.9236899036300339E-3,1.4599673377815758E-2,1.9669705530034807E-2,1.0728930289109897E-2,3.5763100963699655E-3]
[18,1.7331117582378295E-2,1.8537979440959553E-2,1.9476649775411647E-2,1.6681268889296073E-2,2.0932723450260628E-2,2.0465046599388376E-2,2.3137041812812262E-2,2.38853067678679E-2,2.6827070444639358E-2,3.1029589982884302E-2,2.4289395060410179E-2,2.4443442229297153E-2,3.0691373824703442E-2,4.0557501413242915E-2,3.9792602395080728E-2,3.5241988109892083E-2,5.2420183587080248E-2,5.3834062719265795E-2,4.6303847868898025E-2,4.5895131392043868E-2,5.086491654167611E-2,2.2691621850237809E-2,2.303502976229543E-2,2.311687654552189E-2,2.2223257768889542E-2,2.2439346274412266E-2,2.2446288283817287E-2,8.918059929078655E-3,1.4598239333009586E-2,1.9700670390067395E-2,1.0745820212764037E-2,3.5819400709213444E-3]
[19,1.7252361169403513E-2,1.8445203607860405E-2,1.9372969948882438E-2,1.6610061394849801E-2,2.0812129253263419E-2,2.0380895215270228E-2,2.2975087625545506E-2,2.3694935055616123E-2,2.6554296109762347E-2,3.0639097615685534E-2,2.4267953294127322E-2,2.4274229081742871E-2,3.0925205641695368E-2,3.9863327203774411E-2,4.0205070589878371E-2,3.5565138115786862E-2,4.5932572105646545E-2,4.6303847868898032E-2,4.7608882176727013E-2,4.421913445824089E-2,4.5524168766069892E-2,2.2529460135330526E-2,2.2864752391284812E-2,2.2944664914051602E-2,2.2072164761725771E-2,2.2283146512461754E-2,2.2289924463442322E-2,8.898270568530554E-3,1.4593198665515892E-2,1.9809511873081945E-2,1.0805188294408335E-2,3.6017294314694432E-3]
[20,1.7456926190871431E-2,1.8686183225554636E-2,1.9642272030308237E-2,1.6795018556811245E-2,2.1125365389418324E-2,2.0599473348129043E-2,2.339575383599941E-2,2.4189414069231675E-2,2.7262810953980577E-2,3.1653377932193291E-2,2.4323646985780947E-2,2.471375000270179E-2,3.0317841633406239E-2,4.1666402746433698E-2,3.9133709389735406E-2,3.4725775511570814E-2,4.6371944175487123E-2,4.5895131392043889E-2,4.4219134458240904E-2,4.8572435171077635E-2,4.6896438237274671E-2,2.2950665386284572E-2,2.3307037568333727E-2,2.3391974215708416E-2,2.2464619713476904E-2,2.2688865951041602E-2,2.269607003386151E-2,8.9496722361846488E-3,1.4606291494596239E-2,1.9526802700984412E-2,1.0650983291446044E-2,3.5503277638153476E-3]
[21,1.7378169777896656E-2,1.8593407392455488E-2,1.9538592203779029E-2,1.6723811062364972E-2,2.1004771192421119E-2,2.0515321964010888E-2,2.3233799648732657E-2,2.3999042356979909E-2,2.6990036619103572E-2,3.1262885564994521E-2,2.430220521949809E-2,2.4544536855147504E-2,3.0551673450398168E-2,4.0972228536965215E-2,3.9546177584533056E-2,3.5048925517465614E-2,5.2384332694053432E-2,5.0864916541676131E-2,4.5524168766069892E-2,4.6896438237274671E-2,5.405569046166845E-2,2.2788503671377296E-2,2.3136760197323112E-2,2.3219762584238132E-2,2.2313526706313133E-2,2.2532666189091093E-2,2.2539706213486544E-2,8.9298828756365512E-3,1.4601250827102548E-2,1.9635644183998963E-2,1.0710351373090343E-2,3.5701171243634477E-3]
[22,2.1715669696769496E-2,2.4362202737565279E-2,2.6420617324850893E-2,2.0290613444033302E-2,2.9613648128600737E-2,2.3337653089699678E-2,3.1019902875750655E-2,3.6299345579165601E-2,3.2369792636059595E-2,2.6756145574479574E-2,2.3211868640529522E-2,2.6090826378802622E-2,2.0117280417964727E-2,2.3491911827050523E-2,2.2037417916452407E-2,2.1077349167208569E-2,2.2737756050780423E-2,2.2691621850237816E-2,2.2529460135330533E-2,2.2950665386284579E-2,2.2788503671377299E-2,4.4100383772433562E-2,4.1419582496544038E-2,3.8883874390301915E-2,3.827277983516289E-2,4.176561634106863E-2,4.104782932910131E-2,9.8296663791381418E-3,1.4567130566072862E-2,1.4686834914740345E-2,8.011000862585646E-3,2.6703336208618819E-3]
[23,2.1581163052088039E-2,2.4153910617752974E-2,2.6154936502159044E-2,2.0195837439806918E-2,2.9258945445486066E-2,2.3330964440156469E-2,3.1582181035413881E-2,3.7845384079888342E-2,3.3504389808575862E-2,2.7302969420986603E-2,2.3346982370407877E-2,2.6389572971972353E-2,2.0331851077845808E-2,2.3875371598688376E-2,2.2348085090962415E-2,2.1339968084404116E-2,2.3083472826594321E-2,2.3035029762295437E-2,2.2864752391284816E-2,2.3307037568333723E-2,2.3136760197323109E-2,4.1419582496544025E-2,4.4142442806504936E-2,4.0256633914645283E-2,3.7254339467345729E-2,3.9554481552403195E-2,3.9237788528868736E-2,9.8102433907719944E-3,1.4582092672573377E-2,1.4793661350754158E-2,8.0692698276840901E-3,2.6897566092280297E-3]
[24,2.1549105153002953E-2,2.4104266915964297E-2,2.6091614953823138E-2,2.0173248819100684E-2,2.9174406701341277E-2,2.3329370288041679E-2,3.1716192678800853E-2,3.8213862130583878E-2,3.3774806201348768E-2,2.7433297731012874E-2,2.3379184960307477E-2,2.6460775314120784E-2,2.0382991187521259E-2,2.3966764218669837E-2,2.2422128547723044E-2,2.140255986762216E-2,2.3165869897291524E-2,2.3116876545521893E-2,2.2944664914051605E-2,2.3391974215708412E-2,2.3219762584238128E-2,3.8883874390301894E-2,4.0256633914645283E-2,4.7385963725866551E-2,3.7689026884197445E-2,3.7672647792879536E-2,3.8258001887104334E-2,9.805614175594949E-3,1.4585658694916953E-2,1.4819122034227899E-2,8.0831574732152193E-3,2.6943858244050734E-3]
[25,2.189911940441891E-2,2.4646286312586689E-2,2.6782971685606095E-2,2.0419875684636248E-2,3.0097416820281001E-2,2.3346775544625054E-2,3.0253028017990593E-2,3.4190748553018582E-2,3.0822348492382558E-2,2.6010348405759658E-2,2.30275909470051E-2,2.5683374573666595E-2,1.9824633724423685E-2,2.2968922177216692E-2,2.161370797650778E-2,2.0719170850465738E-2,2.2266242977186494E-2,2.2223257768889549E-2,2.2072164761725774E-2,2.2464619713476897E-2,2.2313526706313126E-2,3.8272779835162897E-2,3.7254339467345743E-2,3.7689026884197452E-2,4.3048897859398666E-2,3.8007125336706513E-2,4.0774555943095925E-2,9.8561568290775163E-3,1.454672418340054E-2,1.4541137440073763E-2,7.9315295127675069E-3,2.6438431709225022E-3]
[26,2.1814481459830112E-2,2.4515219056119867E-2,2.6615792742123015E-2,2.036023813875101E-2,2.9874221110432933E-2,2.3342566729880235E-2,3.0606840038458264E-2,3.5163589123580904E-2,3.1536290713196038E-2,2.6354435841217636E-2,2.3112610898322113E-2,2.5871360064336428E-2,1.9959651735351015E-2,2.3210213207713985E-2,2.18091944609414E-2,2.0884423098146209E-2,2.2483784329021227E-2,2.2439346274412263E-2,2.228314651246175E-2,2.2688865951041595E-2,2.2532666189091083E-2,4.1765616341068609E-2,3.9554481552403181E-2,3.7672647792879529E-2,3.8007125336706492E-2,4.5417618032821877E-2,3.9796882957831313E-2,9.8439349658604562E-3,1.4556139048695278E-2,1.460835768776762E-2,7.9681951024187028E-3,2.6560650341395683E-3]
[27,2.1811762400776331E-2,2.4511008419719354E-2,2.6610421990008383E-2,2.0358322236730085E-2,2.9867050776623733E-2,2.3342431518470111E-2,3.0618206521685863E-2,3.5194842374993353E-2,3.1559226656038289E-2,2.6365489914673905E-2,2.3115342229635776E-2,2.587739924277899E-2,1.9963989292776565E-2,2.3217964867613752E-2,2.1815474614576651E-2,2.0889731953676608E-2,2.2490773012231222E-2,2.2446288283817294E-2,2.2289924463442325E-2,2.269607003386151E-2,2.2539706213486544E-2,4.1047829329101317E-2,3.9237788528868743E-2,3.8258001887104341E-2,4.0774555943095925E-2,3.9796882957831327E-2,4.6857067079288967E-2,9.8435423291063848E-3,1.4556441508482596E-2,1.4610517189914993E-2,7.9693730126809068E-3,2.6564576708936359E-3]
[28,1.0251247273345887E-2,1.0143315330838447E-2,1.0059368264443775E-2,1.0309364473157584E-2,9.9291488370561662E-3,9.8783339228849174E-3,9.7852586005862836E-3,9.7621521272705618E-3,9.6188254157151716E-3,9.4140729706360428E-3,9.4788840820119128E-3,9.6690961320952638E-3,8.6039008761462712E-3,9.015723097621435E-3,8.8382243308607472E-3,8.721062603503511E-3,8.9236899036300305E-3,8.9180599290786516E-3,8.8982705685305523E-3,8.949672236184647E-3,8.9298828756365477E-3,9.8296663791381349E-3,9.8102433907719926E-3,9.8056141755949438E-3,9.8561568290775094E-3,9.843934965860451E-3,9.8435423291063813E-3,1.1119443134722599E-2,9.9267635769380771E-3,7.5930627590257236E-3,4.1416705958322135E-3,1.3805568652774046E-3]
[29,1.3414536904011369E-2,1.3775080051230857E-2,1.4055502499068239E-2,1.3220398286277798E-2,1.4490496265405868E-2,1.5130316443186848E-2,1.4657165140495304E-2,1.4619138805366548E-2,1.4662556512851393E-2,1.4724581809258317E-2,1.4895291635800645E-2,1.4869465617739245E-2,1.4518217984057134E-2,1.4623115708262241E-2,1.457790392581953E-2,1.4548060954938333E-2,1.4599673377815757E-2,1.4598239333009589E-2,1.4593198665515896E-2,1.4606291494596236E-2,1.4601250827102546E-2,1.4567130566072856E-2,1.4582092672573379E-2,1.4585658694916952E-2,1.4546724183400535E-2,1.455613904869528E-2,1.4556441508482598E-2,9.9267635769380788E-3,2.0527540578717075E-2,1.4152800326840612E-2,7.7197092691857899E-3,2.5732364230619301E-3]
[30,1.2368139996597671E-2,1.2961765680388589E-2,1.3423474545559306E-2,1.2048495397633328E-2,1.4139681396191147E-2,1.4419163424132995E-2,1.4931077696775508E-2,1.5058163300011994E-2,1.5846460213566612E-2,1.6972598661501779E-2,1.6616137548934495E-2,1.5569971273476082E-2,2.1428545181195479E-2,1.9163522963082092E-2,2.0139766180265879E-2,2.0784155680730679E-2,1.966970553003481E-2,1.9700670390067402E-2,1.9809511873081949E-2,1.9526802700984416E-2,1.9635644183998966E-2,1.4686834914740347E-2,1.4793661350754167E-2,1.4819122034227906E-2,1.4541137440073765E-2,1.4608357687767625E-2,1.4610517189914997E-2,7.5930627590257271E-3,1.4152800326840617E-2,2.6988154825358508E-2,1.4720811722922824E-2,4.9069372409742745E-3]
[31,6.7462581799623642E-3,7.0700540074846848E-3,7.3218952066687109E-3,6.5719065805272692E-3,7.7125534888315339E-3,7.8649982313452691E-3,8.1442241982411841E-3,8.2135436181883601E-3,8.6435237528545133E-3,9.2577810880918789E-3,9.0633477539642671E-3,8.4927116037142262E-3,1.1688297371561169E-2,1.0452830707135687E-2,1.0985327007417752E-2,1.1336812189489459E-2,1.0728930289109895E-2,1.0745820212764039E-2,1.0805188294408337E-2,1.0650983291446047E-2,1.0710351373090345E-2,8.0110008625856443E-3,8.0692698276840901E-3,8.083157473215221E-3,7.9315295127675069E-3,7.9681951024187046E-3,7.9693730126809068E-3,4.1416705958322144E-3,7.7197092691857917E-3,1.4720811722922823E-2,2.5074988212503358E-2,8.3583294041677855E-3]
[32,2.2487527266541216E-3,2.3566846691615616E-3,2.440631735556237E-3,2.1906355268424232E-3,2.5708511629438449E-3,2.6216660771150898E-3,2.7147413994137283E-3,2.7378478727294537E-3,2.8811745842848378E-3,3.0859270293639596E-3,3.0211159179880892E-3,2.8309038679047421E-3,3.8960991238537234E-3,3.4842769023785622E-3,3.6617756691392509E-3,3.7789373964964863E-3,3.576310096369965E-3,3.5819400709213457E-3,3.6017294314694449E-3,3.5503277638153489E-3,3.5701171243634482E-3,2.6703336208618814E-3,2.6897566092280297E-3,2.6943858244050734E-3,2.6438431709225022E-3,2.6560650341395683E-3,2.6564576708936359E-3,1.3805568652774049E-3,2.5732364230619306E-3,4.9069372409742745E-3,8.3583294041677855E-3,1.1119443134722596E-2]

{"sheet":"algorithm","index":6,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,4,7,4]]}
["macro name","shortcut",null,null,"algorithm"]
["flowComputation","A",null,null,null,"D"]
["inputChange","B",null,null,null,"A"]
["outputCopy","C",null,null,null,"C"]
["referenceCopy","D",null,null,"for all zones","D"]
["ptdf","E",null,null,null,"B (i)"]
[null,null,null,null,null,"A"]
[null,null,null,null,null,"C (i)"]
[null,null,null,null,null,"E"]
[]
[]
[]
[]
[]
[]
[]
["for right working of the computation the sheet \"nodes\" has to be renamed to \"hubs\""]

{"sheet":"map","index":7,"n_rows":35,"n_cols":56,"rows_kept":35,"cut":false,"hidden":false,"merged":[[1,46,2,47],[1,1,2,2],[11,1,12,2],[23,1,24,2],[30,44,31,45],[20,44,21,45]]}
[]
[null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"nodes!B24","v":200},{"$f":"nodes!C24","v":650}]
[null,null,null,null,null,null,null,null,null,null,"ac","ab","aa",null,null,null,null,null,null,null,null,null,27,{"$f":"nodes!B29","v":250},{"$f":"nodes!C29","v":200},null,null,null,null,null,null,null,null,null,null,null,null,23,null,{"$f":"nodes!B25","v":150},{"$f":"nodes!C25","v":400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ab","ae",null,null,null,null,null,null,null,null,null,null,null,null,null,"aa","y","x"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,{"$f":"nodes!B27","v":500},{"$f":"nodes!C27","v":150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,{"$f":"nodes!B28","v":300},{"$f":"nodes!C28","v":100},null,null,null,null,null,"ae","ad","h","z",null,null,null,null,null,null,null,24,null,{"$f":"nodes!B26","v":200},{"$f":"nodes!C26","v":100},null,null,null,null,null,null,null,17,{"$f":"nodes!B19","v":100},{"$f":"nodes!C19","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","g","ad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z","l","y",null,null,null,null,null,null,null,null,"at","au"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PTDF!J3","v":0},{"$f":"-PTDF!J4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PTDF!J6","v":0},null,null,null,null,{"$f":"-PTDF!J13","v":0}]
[null,"B"]
[null,null,null,null,null,null,2,{"$f":"nodes!B4","v":200},{"$f":"nodes!C4","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTDF!J5","v":0}]
[null,null,null,null,null,null,"b","c",null,null,null,null,null,null,null,"f","e","g","h","i",null,null,null,null,null,"j","i","k"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,{"$f":"nodes!B7","v":50},{"$f":"nodes!C7","v":200},null,null,null,null,7,null,{"$f":"nodes!B9","v":10},{"$f":"nodes!C9","v":50},null,null,null,null,null,null,"k","l","x","w",null,null,null,null,null,null,null,null,null,21,null,{"$f":"nodes!B23","v":70},{"$f":"nodes!C23","v":110}]
[null,null,1,{"$f":"nodes!B3","v":80},{"$f":"nodes!C3","v":30},null,null,null,null,"d","c","e",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,{"$f":"nodes!B10","v":5},{"$f":"nodes!C10","v":10},null,null,null,null,null,null,null,null,"at","as","aw"]
[null,null,"a","b",null,null,null,null,null,3,null,{"$f":"nodes!B5","v":0},{"$f":"nodes!C5","v":300},null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,{"$f":"nodes!B14","v":130},{"$f":"nodes!C14","v":50},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"nodes!B11","v":5},{"$f":"nodes!C11","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"j","r","s","t",null,null,null,null,null,null,null,null,null,null,null,null,"v","w"]
[]
[null,null,null,null,null,4,null,null,{"$f":"nodes!B6","v":250},{"$f":"nodes!C6","v":50},null,null,null,null,null,6,null,null,null,{"$f":"nodes!B8","v":200},{"$f":"nodes!C8","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,{"$f":"nodes!B20","v":100},{"$f":"nodes!C20","v":200}]
[null,null,null,null,null,"d","a","m","n",null,null,null,null,null,null,"f","n","o","p","r",null,null,null,null,null,11,null,{"$f":"nodes!B13","v":75},{"$f":"nodes!C13","v":150},null,null,null,null,null,null,null,null,10,null,{"$f":"nodes!B12","v":75},{"$f":"nodes!C12","v":20},null,null,null,"C",null,null,null,null,null,null,null,"aw","av","au"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTDF!J11","v":0},null,null,"p","q","s",null,null,null,null,null,null,null,null,null,"t","u","v"]
[null,null,null,null,null,null,null,{"$f":"PTDF!J7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"PTDF!J8","v":0},null,null,null,null,{"$f":"PTDF!J9","v":0},null,null,null,{"$f":"PTDF!J10","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTDF!J12","v":0}]
[null,"D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTDF!J15","v":0}]
[null,null,null,null,null,"af","m","al",null,null,null,null,null,null,null,null,"al","o","ak",null,null,null,{"$f":"-PTDF!J14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ao","as","ax"]
[null,null,null,null,null,28,null,{"$f":"nodes!B30","v":200},{"$f":"nodes!C30","v":100},null,null,null,null,null,null,null,29,null,{"$f":"nodes!B31","v":75},{"$f":"nodes!C31","v":200},null,null,null,null,null,null,"ar","aj","q","am",null,null,null,null,null,null,null,null,null,"an","u","ao",null,null,null,null,null,null,20,null,{"$f":"nodes!B22","v":250},{"$f":"nodes!C22","v":120}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,{"$f":"nodes!B15","v":50},{"$f":"nodes!C15","v":175},null,null,null,null,null,null,null,null,14,null,{"$f":"nodes!B16","v":80},{"$f":"nodes!C16","v":110}]
[]
[null,null,33,{"$f":"nodes!B35","v":100},{"$f":"nodes!C35","v":35},null,null,null,null,null,null,null,null,null,null,null,null,30,null,{"$f":"nodes!B32","v":100},{"$f":"nodes!C32","v":150},null,null,null,null,null,null,null,null,null,null,15,null,null,{"$f":"nodes!B17","v":180},{"$f":"nodes!C17","v":65}]
[null,null,"ag","af",null,null,null,null,null,null,null,null,null,null,null,null,null,"ak","ai","aj",null,null,null,null,null,null,null,null,null,null,null,"aq","ap","an","am",null,null,null,null,null,null,null,null,null,"E",null,null,null,null,19,null,{"$f":"nodes!B21","v":250},{"$f":"nodes!C21","v":140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ax","ap","av"]
[null,null,null,null,32,{"$f":"nodes!B34","v":100},{"$f":"nodes!C34","v":40},null,null,null,null,null,null,null,31,{"$f":"nodes!B33","v":25},{"$f":"nodes!C33","v":75},null,null,null,null,null,null,null,null,16,{"$f":"nodes!B18","v":0},{"$f":"nodes!C18","v":120}]
[null,null,null,null,"ag","ah",null,null,null,null,null,null,null,null,"ah","ai",null,null,null,null,null,null,null,null,null,"ar","aq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTDF!J16","v":0}]

{"sheet":"zones","index":8,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,6]]}
["Net Positions"]
["Net Position [MW]"]
[null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"balance check"]
["Base Case",4,10,-5,-3,2,-8,null,{"$f":"IF(SUM(B4:G4)=0,\"right\",\"wrong\")","v":"right"}]
[11,-706.55483478939482,510.90773010022497,1207.7291706684491,-529.71701976396389,-968.91059050968181,486.54554429436632,null,{"$f":"IF(SUM(B5:G5)=0,\"right\",\"wrong\")","v":"right"}]
[22,-706.55485423407515,510.90775091385819,1207.7291643306048,-529.71704883633504,-968.91056360920061,486.54555143514767,null,"right"]
[33,-317.42233695020047,1346.0747837250358,-1113.931865894544,-381.00060319620843,39.097394000473969,427.18262831544297,null,"right"]
[44,-480.98749671855978,-837.79698423365357,1443.7184376490932,539.23780894644744,-1087.7335502555281,423.56178461220071,null,"right"]
[55,-706.55483260450819,510.90770281701526,1207.7291601601455,-529.7169924648199,-968.91056576712288,486.54552785929025,null,"right"]
[66,-706.55481856016536,-178.29843374414241,1033.8532523043077,649.3471495029471,-1175.4262131858213,377.07906368287411,null,"right"]
[77,706.55484967279244,341.31270950936505,-155.84895669037815,-429.60744412055976,-36.568835392643052,-425.8423229785767,null,"right"]
[88,-396.73556138419156,1010.6119210480759,-16.111100108349774,268.35959439962278,-1219.7235234619352,353.59866950677787,null,"right"]
["00",-480.98747410811143,-837.7970128916586,1443.7184507751217,539.23780210396467,-1087.7335520517163,423.56178617240005,null,"right"]
[]
[]
[null,"Base Case",11,22,33,44,55,66,77,88,"00"]
["zone A",{"$f":"B4","v":4},{"$f":"B5","v":-706.55483478939482},{"$f":"B6","v":-706.55485423407515},{"$f":"B7","v":-317.42233695020047},{"$f":"+B8","v":-480.98749671855978},{"$f":"+B9","v":-706.55483260450819},{"$f":"+B10","v":-706.55481856016536},{"$f":"+B11","v":706.55484967279244},{"$f":"+B12","v":-396.73556138419156},{"$f":"+B13","v":-480.98747410811143}]
["zone B",{"$f":"C4","v":10},{"$f":"+C5","v":510.90773010022497},{"$f":"+C6","v":510.90775091385819},{"$f":"+C7","v":1346.0747837250358},{"$f":"+C8","v":-837.79698423365357},{"$f":"+C9","v":510.90770281701526},{"$f":"+C10","v":-178.29843374414241},{"$f":"+C11","v":341.31270950936505},{"$f":"+C12","v":1010.6119210480759},{"$f":"+C13","v":-837.7970128916586}]
["zone C",{"$f":"+D4","v":-5},{"$f":"+D5","v":1207.7291706684491},{"$f":"+D6","v":1207.7291643306048},{"$f":"+D7","v":-1113.931865894544},{"$f":"+D8","v":1443.7184376490932},{"$f":"+D9","v":1207.7291601601455},{"$f":"+D10","v":1033.8532523043077},{"$f":"+D11","v":-155.84895669037815},{"$f":"+D12","v":-16.111100108349774},{"$f":"+D13","v":1443.7184507751217}]
["zone D",{"$f":"+E4","v":-3},{"$f":"+E5","v":-529.71701976396389},{"$f":"+E6","v":-529.71704883633504},{"$f":"+E7","v":-381.00060319620843},{"$f":"+E8","v":539.23780894644744},{"$f":"+E9","v":-529.7169924648199},{"$f":"+E10","v":649.3471495029471},{"$f":"+E11","v":-429.60744412055976},{"$f":"+E12","v":268.35959439962278},{"$f":"+E13","v":539.23780210396467}]
["zone E",{"$f":"+F4","v":2},{"$f":"+F5","v":-968.91059050968181},{"$f":"+F6","v":-968.91056360920061},{"$f":"+F7","v":39.097394000473969},{"$f":"+F8","v":-1087.7335502555281},{"$f":"+F9","v":-968.91056576712288},{"$f":"+F10","v":-1175.4262131858213},{"$f":"+F11","v":-36.568835392643052},{"$f":"+F12","v":-1219.7235234619352},{"$f":"+F13","v":-1087.7335520517163}]
["zone F",{"$f":"+G4","v":-8},{"$f":"+G5","v":486.54554429436632},{"$f":"+G6","v":486.54555143514767},{"$f":"+G7","v":427.18262831544297},{"$f":"+G8","v":423.56178461220071},{"$f":"+G9","v":486.54552785929025},{"$f":"+G10","v":377.07906368287411},{"$f":"+G11","v":-425.8423229785767},{"$f":"+G12","v":353.59866950677787},{"$f":"+G13","v":423.56178617240005}]

{"sheet":"PTDF","index":9,"n_rows":16,"n_cols":63,"rows_kept":16,"cut":false,"hidden":false,"merged":[[5,44,11,46],[5,48,11,50],[0,22,1,22],[0,23,0,31],[5,37,11,42],[4,38,4,41],[5,36,11,36]]}
["PTDF matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CB","Power Flow [MW]"]
["CB","zone A","zone B","zone C","zone D","zone E","zone F",null,null,null,"PTDF flow",11,22,33,44,55,66,77,88,"00",null,null,null,11,22,33,44,55,66,77,88,"00"]
["G",-0.21315113133640651,1.8256306724282467E-2,-4.1693291116615683E-2,-3.0285571872390449E-3,-2.7080405123669493E-2,-3.0248946951729749E-2,null,null,null,{"$f":"SUMPRODUCT($B3:$G3,Calculations!$E$16:$J$16)","v":-3.7908422398878905},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$5:$G$5)","v":122.70132596043973},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$6:$G$6)","v":122.70132989289127},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$7:$G$7)","v":125.85005411042924},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$8:$G$8)","v":42.045431968146275},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$9:$G$9)","v":122.70132517919198},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$10:$G$10)","v":122.70133188767426},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$11:$G$11)","v":-122.7013286962721},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$12:$G$12)","v":125.20827712704369},{"$f":"SUMPRODUCT($B3:$G3,zones!$B$13:$G$13)","v":42.045426100416933},null,null,"G",{"$f":"L3","v":122.70132596043973},{"$f":"M3","v":122.70132989289127},125.85005411042924,42.045431968146275,122.70132517919198,122.70133188767426,-122.7013286962721,125.20827712704369,42.045426100416933]
["H",-0.37902174325296301,3.1275764552844976E-2,-7.1426799302400923E-2,-5.188368214504635E-3,-4.6392755524635731E-2,-5.1820938217304047E-2,null,null,null,{"$f":"SUMPRODUCT($B4:$G4,Calculations!$E$16:$J$16)","v":-6.2031694809512601},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$5:$G$5)","v":219.99999848352701},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$6:$G$6)","v":220.00000548994663},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$7:$G$7)","v":220.00000431477474},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$8:$G$8)","v":78.697614465386465},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$9:$G$9)","v":219.99999711484631},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$10:$G$10)","v":220.00000841282656},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$11:$G$11)","v":-220.00000337692904},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$12:$G$12)","v":220.00000093300204},{"$f":"SUMPRODUCT($B4:$G4,zones!$B$13:$G$13)","v":78.697604099664119},null,null,"H",{"$f":"L4","v":219.99999848352701},220.00000548994663,220.00000431477474,78.697614465386465,219.99999711484631,220.00000841282656,-220.00000337692904,220.00000093300204,78.697604099664119]
["I",-5.4655655513826673E-2,7.47821216609168E-2,-0.1410881337105252,-1.0451211580253528E-2,-8.1082111747008412E-2,-8.8443368862272109E-2,null,null,null,{"$f":"SUMPRODUCT($B5:$G5,Calculations!$E$16:$J$16)","v":-27.668547669967225},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$5:$G$5)","v":-52.506498654177236},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$6:$G$6)","v":-52.506497649594287},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$7:$G$7)","v":238.20417006089309},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$8:$G$8)","v":-194.95627535939045},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$9:$G$9)","v":-52.506500169207591},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$10:$G$10)","v":-65.41131189765693},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$11:$G$11)","v":54.013234882865909},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$12:$G$12)","v":164.35224942393697},{"$f":"SUMPRODUCT($B5:$G5,zones!$B$13:$G$13)","v":-194.95628051105098},null,null,"I",-52.506498654177236,-52.506497649594287,238.20417006089309,-194.95627535939045,-52.506500169207591,-65.41131189765693,54.013234882865909,164.35224942393697,-194.95628051105098,null,null,null,null,null,null,"Zones"]
["L",-0.16331626073718297,-1.8622707170692365E-2,4.253006717988228E-2,3.0893397278219936E-3,2.7623903470299638E-2,3.0856037302839923E-2,null,null,null,{"$f":"SUMPRODUCT($B6:$G6,Calculations!$E$16:$J$16)","v":11.862574840880846},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$5:$G$5)","v":143.85351034534185},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$6:$G$6)","v":143.85351373743725},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$7:$G$7)","v":-7.5187790198484024},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$8:$G$8)","v":140.24444989164479},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$9:$G$9)","v":143.85351031038377},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$10:$G$10)","v":143.85349812005839},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$11:$G$11)","v":-143.85351322142006},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$12:$G$12)","v":23.334015168184582},{"$f":"SUMPRODUCT($B6:$G6,zones!$B$13:$G$13)","v":140.24444726831652},null,null,"L",143.85351034534185,143.85351373743725,-7.5187790198484024,140.24444989164479,143.85351031038377,143.85349812005839,-143.85351322142006,23.334015168184582,140.24444726831652,null,null,null,null,"Critical Branches","PTDF",null,null,null,null,null,null,"Net Positions ",null,null,null,"Power flow on CBs",null,null,null,null,null,"Zone"]
["M",0.5022826963898126,0.59367491116131532,0.45065350500095747,8.1911865388536675E-2,0.36205608010959622,0.37303776849614678,null,null,null,{"$f":"SUMPRODUCT($B7:$G7,Calculations!$E$16:$J$16)","v":42.046273362454116},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$5:$G$5)","v":280.00000208902202},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$6:$G$6)","v":280.00001184454754},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$7:$G$7)","v":280.00001414857701},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$8:$G$8)","v":-280.00000044504566},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$9:$G$9)","v":279.9999873169055},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$10:$G$10)","v":-226.54821286002849},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$11:$G$11)","v":280.00000272959392},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$12:$G$12)","v":105.72018705386159},{"$f":"SUMPRODUCT($B7:$G7,zones!$B$13:$G$13)","v":-280.0000008152445},null,null,"M",280.00000208902202,280.00001184454754,280.00001414857701,-280.00000044504566,279.9999873169055,-226.54821286002849,280.00000272959392,105.72018705386159,-280.0000008152445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line","A","B","C",null,"NP1","NP2",null,"PF1","PF2"]
["O",0.28068683948758633,0.24223889811997878,0.27180067822354204,-1.4636544053217904E-2,0.17688784452758455,0.18815195405636587,null,null,null,{"$f":"SUMPRODUCT($B8:$G8,Calculations!$E$16:$J$16)","v":39.086987287635694},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$5:$G$5)","v":181.6119052735005},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$6:$G$6)","v":181.6119096623149},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$7:$G$7)","v":27.075595331231533},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$8:$G$8)","v":-66.155671711579515},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$9:$G$9)","v":181.61189730635178},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$10:$G$10)","v":-106.98408465866615},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$11:$G$11)","v":158.33633083995053},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$12:$G$12)","v":-24.079781982912792},{"$f":"SUMPRODUCT($B8:$G8,zones!$B$13:$G$13)","v":-66.155668663563304},null,null,"O",181.6119052735005,181.6119096623149,27.075595331231533,-66.155671711579515,181.61189730635178,-106.98408465866615,158.33633083995053,-24.079781982912792,-66.155668663563304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A-B",{"$f":"1/3","v":0.33333333333333331},{"$f":"-1/3","v":-0.33333333333333331},0,null,2000,1000,null,{"$f":"MMULT(BC8:BE10,BG8:BG10)","v":1000},{"$f":"MMULT(BC8:BE10,BH8:BH10)","v":0}]
["P",6.3335490786471382E-3,5.2236978188602734E-2,-0.20252142557046682,-3.1466987939836599E-2,-0.19646960662561241,-0.18307632628483361,null,null,null,{"$f":"SUMPRODUCT($B9:$G9,Calculations!$E$16:$J$16)","v":-36.691527640373693},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$5:$G$5)","v":-104.42264629047354},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$6:$G$6)","v":-104.42264972045179},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$7:$G$7)","v":220.00000415906806},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$8:$G$8)","v":-219.99999920372167},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$9:$G$9)","v":-104.42264828498054},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$10:$G$10)","v":-81.697928400102512},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$11:$G$11)","v":152.53166229677015},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$12:$G$12)","v":219.99999902266438},{"$f":"SUMPRODUCT($B9:$G9,zones!$B$13:$G$13)","v":-220.00000293325368},null,null,"P",-104.42264629047354,-104.42264972045179,220.00000415906806,-219.99999920372167,-104.42264828498054,-81.697928400102512,152.53166229677015,219.99999902266438,-220.00000293325368,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,"=",null,null,null,null,null,"A-C",{"$f":"2/3","v":0.66666666666666663},{"$f":"1/3","v":0.33333333333333331},0,"x",-1000,1000,"=",1000,1000]
["Q",8.6745187371384702E-2,8.9420461325843803E-2,0.12242351730822065,-4.0593394374322855E-2,-0.20988969874856878,-0.17808615797748928,null,null,null,{"$f":"SUMPRODUCT($B10:$G10,Calculations!$E$16:$J$16)","v":28.416943953863445},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$5:$G$5)","v":270.47016359950436},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$6:$G$6)","v":270.47015726037341},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$7:$G$7)","v":-112.35503455698711},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$8:$G$8)","v":191.08962904007171},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$9:$G$9)","v":270.47015668837849},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$10:$G$10)","v":202.53228036049921},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$11:$G$11)","v":173.68226476981786},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$12:$G$12)","v":236.12485357734113},{"$f":"SUMPRODUCT($B10:$G10,zones!$B$13:$G$13)","v":191.08963042265299},null,null,"Q",270.47016359950436,270.47015726037341,-112.35503455698711,191.08962904007171,270.47015668837849,202.53228036049921,173.68226476981786,236.12485357734113,191.08963042265299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B-C",{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},0,null,-1000,-2000,null,0,1000]
["R",-0.14247455485195815,-1.2464980407884241E-2,-0.26572453352406455,-1.7140196413478748E-2,-0.1879190456158284,-0.2076001422366005,null,null,null,{"$f":"SUMPRODUCT($B11:$G11,Calculations!$E$16:$J$16)","v":-44.779173618822284},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$5:$G$5)","v":-136.47635676222666},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$6:$G$6)","v":-136.47635860640912},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$7:$G$7)","v":234.94494159929803},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$8:$G$8)","v":-197.42808394786672},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$9:$G$9)","v":-136.47635564670526},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$10:$G$10)","v":-40.35823622897145},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$11:$G$11)","v":39.132810834047135},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$12:$G$12)","v":199.41098946957817},{"$f":"SUMPRODUCT($B11:$G11,zones!$B$13:$G$13)","v":-197.42809016904488},null,null,"R",-136.47635676222666,-136.47635860640912,234.94494159929803,-197.42808394786672,-136.47635564670526,-40.35823622897145,39.132810834047135,199.41098946957817,-197.42809016904488]
["U",0.13028527675174928,7.4665729392933144E-2,0.15512229946736511,-2.6681926961007463E-2,-0.32905422588854094,-0.38310356457500916,null,null,null,{"$f":"SUMPRODUCT($B12:$G12,Calculations!$E$16:$J$16)","v":39.449795396053133},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$5:$G$5)","v":279.99999501695936},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$6:$G$6)","v":279.99998224285889},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$7:$G$7)","v":-279.99999404268522},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$8:$G$8)","v":279.99999981316296},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$9:$G$9)","v":279.99998906072381},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$10:$G$10)","v":280.00001715780866},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$11:$G$11)","v":280.00000415280073},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$12:$G$12)","v":280.00000090701894},{"$f":"SUMPRODUCT($B12:$G12,zones!$B$13:$G$13)","v":280.00000283123643},null,null,"U",279.99999501695936,279.99998224285889,-279.99999404268522,279.99999981316296,279.99998906072381,280.00001715780866,280.00000415280073,280.00000090701894,280.00000283123643]
["X",-0.24451086467354344,-3.0909364106506132E-2,7.0590023238992217E-2,5.1275856738186576E-3,4.5849257177863478E-2,5.1213847865909656E-2,null,null,null,{"$f":"SUMPRODUCT($B13:$G13,Calculations!$E$16:$J$16)","v":19.131436879956027},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$5:$G$5)","v":220.00000000000009},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$6:$G$6)","v":220.00000511371383},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$7:$G$7)","v":-20.908942455149703},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$8:$G$8)","v":220.00000039326139},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$9:$G$9)","v":219.99999999999994},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$10:$G$10)","v":219.99998013953262},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$11:$G$11)","v":-220.00000437807068},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$12:$G$12)","v":28.193268155975012},{"$f":"SUMPRODUCT($B13:$G13,zones!$B$13:$G$13)","v":219.99999663959301},null,null,"X",220.00000000000009,220.00000511371383,-20.908942455149703,220.00000039326139,219.99999999999994,219.99998013953262,-220.00000437807068,28.193268155975012,219.99999663959301]
["AJ",0.21703046412280713,0.16408619071881958,0.27754581677569945,-6.7275321335351634E-2,0.46105607536276239,0.43881027744745893,null,null,null,{"$f":"SUMPRODUCT($B14:$G14,Calculations!$E$16:$J$16)","v":46.866739349947039},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$5:$G$5)","v":68.105112401652747},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$6:$G$6)","v":68.105127329683967},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$7:$G$7)","v":73.924993716263913},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$8:$G$8)","v":-193.08213678969756},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$9:$G$9)","v":68.105107841774185},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$10:$G$10)","v":-315.81485198417806},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$11:$G$11)","v":-8.7288894488032724},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$12:$G$12)","v":-349.99999947049116},{"$f":"SUMPRODUCT($B14:$G14,zones!$B$13:$G$13)","v":-193.08213262503173},null,null,"AJ",68.105112401652747,68.105127329683967,73.924993716263913,-193.08213678969756,68.105107841774185,-315.81485198417806,-8.7288894488032724,-349.99999947049116,-193.08213262503173]
["AO",4.3205510255575064E-2,2.4760824994984887E-2,5.1442022212029315E-2,-8.8483234460667859E-3,5.6689440132515756E-2,-0.43985928744177727,null,null,null,{"$f":"SUMPRODUCT($B15:$G15,Calculations!$E$16:$J$16)","v":31.138513454082499},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$5:$G$5)","v":-220.00000225337325},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$6:$G$6)","v":-220.00000426288341},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$7:$G$7)","v":-220.00000022408963},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$8:$G$8)","v":-220.00000008508806},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$9:$G$9)","v":-219.99999498488626},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$10:$G$10)","v":-219.99999161616131},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$11:$G$11)","v":220.00000114421925},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$12:$G$12)","v":-219.99999998308459},{"$f":"SUMPRODUCT($B15:$G15,zones!$B$13:$G$13)","v":-219.99999987010708},null,null,"AO",-220.00000225337325,-220.00000426288341,-220.00000022408963,-220.00000008508806,-219.99999498488626,-219.99999161616131,220.00000114421925,-219.99999998308459,-219.99999987010708]
["AP",-4.3205510255816648E-2,-2.4760824994814357E-2,-5.1442022212029315E-2,8.8483234460881022E-3,-5.6689440132458913E-2,-0.56014071255825115,null,null,null,{"$f":"SUMPRODUCT($B16:$G16,Calculations!$E$16:$J$16)","v":13.861486545916009},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$5:$G$5)","v":-266.54554204081546},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$6:$G$6)","v":-266.54554717208663},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$7:$G$7)","v":-207.18262809106517},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$8:$G$8)","v":-203.5617845272017},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$9:$G$9)","v":-266.54553287422635},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$10:$G$10)","v":-157.07907206663617},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$11:$G$11)","v":205.84232183424584},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$12:$G$12)","v":-133.59866952349876},{"$f":"SUMPRODUCT($B16:$G16,zones!$B$13:$G$13)","v":-203.56178630238202},null,null,"AP",-266.54554204081546,-266.54554717208663,-207.18262809106517,-203.5617845272017,-266.54553287422635,{"$f":"Q16","v":-157.07907206663617},205.84232183424584,-133.59866952349876,-203.56178630238202]

{"sheet":"AAF + CP","index":10,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[[20,0,20,2],[23,13,23,24],[22,0,22,11]]}
["AAF"]
[null,null,null,"physical flow"]
["start","end","type",11,22,33,44,55,66,77,88,"00"]
["A","B","int",{"$f":"PTDF!L3+PTDF!L4","v":342.70132444396677},{"$f":"PTDF!M3+PTDF!M4","v":342.7013353828379},{"$f":"PTDF!N3+PTDF!N4","v":345.850058425204},{"$f":"PTDF!O3+PTDF!O4","v":120.74304643353274},{"$f":"PTDF!P3+PTDF!P4","v":342.70132229403828},{"$f":"PTDF!Q3+PTDF!Q4","v":342.70134030050082},{"$f":"PTDF!R3+PTDF!R4","v":-342.70133207320112},{"$f":"PTDF!S3+PTDF!S4","v":345.2082780600457},{"$f":"PTDF!T3+PTDF!T4","v":120.74303020008105}]
["A","C","int",{"$f":"+PTDF!L6+PTDF!L13","v":363.85351034534193},{"$f":"+PTDF!M6+PTDF!M13","v":363.85351885115108},{"$f":"+PTDF!N6+PTDF!N13","v":-28.427721474998105},{"$f":"+PTDF!O6+PTDF!O13","v":360.24445028490618},{"$f":"+PTDF!P6+PTDF!P13","v":363.85351031038374},{"$f":"+PTDF!Q6+PTDF!Q13","v":363.85347825959104},{"$f":"+PTDF!R6+PTDF!R13","v":-363.85351759949071},{"$f":"+PTDF!S6+PTDF!S13","v":51.527283324159598},{"$f":"+PTDF!T6+PTDF!T13","v":360.2444439079095}]
["B","C","int",{"$f":"PTDF!L5+PTDF!L11+PTDF!L9","v":-293.40550170687743},{"$f":"PTDF!M5+PTDF!M11+PTDF!M9","v":-293.40550597645517},{"$f":"PTDF!N5+PTDF!N11+PTDF!N9","v":693.14911581925912},{"$f":"PTDF!O5+PTDF!O11+PTDF!O9","v":-612.38435851097881},{"$f":"PTDF!P5+PTDF!P11+PTDF!P9","v":-293.40550410089338},{"$f":"PTDF!Q5+PTDF!Q11+PTDF!Q9","v":-187.46747652673088},{"$f":"PTDF!R5+PTDF!R11+PTDF!R9","v":245.6777080136832},{"$f":"PTDF!S5+PTDF!S11+PTDF!S9","v":583.76323791617949},{"$f":"PTDF!T5+PTDF!T11+PTDF!T9","v":-612.38437361334957}]
["B","D","int",{"$f":"PTDF!L7+PTDF!L8","v":461.61190736252252},{"$f":"PTDF!M7+PTDF!M8","v":461.61192150686247},{"$f":"PTDF!N7+PTDF!N8","v":307.07560947980852},{"$f":"PTDF!O7+PTDF!O8","v":-346.1556721566252},{"$f":"PTDF!P7+PTDF!P8","v":461.61188462325731},{"$f":"PTDF!Q7+PTDF!Q8","v":-333.53229751869463},{"$f":"PTDF!R7+PTDF!R8","v":438.33633356954442},{"$f":"PTDF!S7+PTDF!S8","v":81.640405070948802},{"$f":"PTDF!T7+PTDF!T8","v":-346.15566947880779}]
["C","E","int",{"$f":"PTDF!L12+PTDF!L10","v":550.47015861646378},{"$f":"PTDF!M12+PTDF!M10","v":550.4701395032323},{"$f":"PTDF!N12+PTDF!N10","v":-392.35502859967232},{"$f":"PTDF!O12+PTDF!O10","v":471.08962885323467},{"$f":"PTDF!P12+PTDF!P10","v":550.47014574910236},{"$f":"PTDF!Q12+PTDF!Q10","v":482.53229751830787},{"$f":"PTDF!R12+PTDF!R10","v":453.68226892261862},{"$f":"PTDF!S12+PTDF!S10","v":516.12485448436007},{"$f":"PTDF!T12+PTDF!T10","v":471.08963325388942}]
["D","E","int",{"$f":"+PTDF!L14","v":68.105112401652747},{"$f":"+PTDF!M14","v":68.105127329683967},{"$f":"+PTDF!N14","v":73.924993716263913},{"$f":"+PTDF!O14","v":-193.08213678969756},{"$f":"+PTDF!P14","v":68.105107841774185},{"$f":"+PTDF!Q14","v":-315.81485198417806},{"$f":"+PTDF!R14","v":-8.7288894488032724},{"$f":"+PTDF!S14","v":-349.99999947049116},{"$f":"+PTDF!T14","v":-193.08213262503173}]
["E","F","int",{"$f":"PTDF!L15+PTDF!L16","v":-486.54554429418874},{"$f":"PTDF!M15+PTDF!M16","v":-486.54555143497004},{"$f":"PTDF!N15+PTDF!N16","v":-427.18262831515483},{"$f":"PTDF!O15+PTDF!O16","v":-423.56178461228978},{"$f":"PTDF!P15+PTDF!P16","v":-486.54552785911261},{"$f":"PTDF!Q15+PTDF!Q16","v":-377.07906368279748},{"$f":"PTDF!R15+PTDF!R16","v":425.84232297846506},{"$f":"PTDF!S15+PTDF!S16","v":-353.59866950658335},{"$f":"PTDF!T15+PTDF!T16","v":-423.56178617248906}]
[]
[null,null,null,"absolute physical flow"]
["start","end","type",11,22,33,44,55,66,77,88,"00"]
["A","B","int",{"$f":"ABS(D4)","v":342.70132444396677},342.7013353828379,345.850058425204,120.74304643353274,342.70132229403828,342.70134030050082,342.70133207320112,345.2082780600457,120.74303020008105]
["A","C","int",{"$f":"ABS(D5)","v":363.85351034534193},363.85351885115108,28.427721474998105,360.24445028490618,363.85351031038374,363.85347825959104,363.85351759949071,51.527283324159598,360.2444439079095]
["B","C","int",{"$f":"ABS(D6)","v":293.40550170687743},293.40550597645517,693.14911581925912,612.38435851097881,293.40550410089338,187.46747652673088,245.6777080136832,583.76323791617949,612.38437361334957]
["B","D","int",{"$f":"ABS(D7)","v":461.61190736252252},461.61192150686247,307.07560947980852,346.1556721566252,461.61188462325731,333.53229751869463,438.33633356954442,81.640405070948802,346.15566947880779]
["C","E","int",{"$f":"ABS(D8)","v":550.47015861646378},550.4701395032323,392.35502859967232,471.08962885323467,550.47014574910236,482.53229751830787,453.68226892261862,516.12485448436007,471.08963325388942]
["D","E","int",{"$f":"ABS(D9)","v":68.105112401652747},68.105127329683967,73.924993716263913,193.08213678969756,68.105107841774185,315.81485198417806,8.7288894488032724,349.99999947049116,193.08213262503173]
["E","F","int",{"$f":"ABS(D10)","v":486.54554429418874},486.54555143497004,427.18262831515483,423.56178461228978,486.54552785911261,377.07906368279748,425.84232297846506,353.59866950658335,423.56178617248906]
["sum",null,null,{"$f":"SUM(D14:D20)","v":2566.6930591710138},{"$f":"SUM(E14:E20)","v":2566.6930999851929},2267.9651558303608,2527.2610776412648,2566.6930027785615,2402.9808057908008,2278.8223726058068,2281.8627278327685,2527.2610692515582]
[]
["relative physical flow"]
["start","end","type",11,22,33,44,55,66,77,88,"00"]
["A","B","int",{"$f":"D14/D$21","v":0.13351862359212202},0.13351862573083431,0.15249355023648031,4.7776245795002809E-2,0.13351862568801512,0.14261509683083826,0.15038527626939441,0.15128354297977958,4.7776239530266967E-2]
["A","C","int",{"$f":"D15/D$21","v":0.14175965024148962},0.14175965130122106,1.2534461299776882E-2,0.14254342516172819,0.14175965334245108,0.1514175549728746,0.1596673448415501,2.2581237116352904E-2,0.14254342311164353]
["B","C","int",{"$f":"D16/D$21","v":0.11431265638036246},0.11431265622607853,0.30562599872284163,0.24231147463503352,0.11431265982463373,7.801455428814251E-2,0.10780906443917067,0.25582750039947272,0.24231148141521669]
["B","D","int",{"$f":"D17/D$21","v":0.17984694574723054},0.17984694839812576,0.13539696969787887,0.13696870308298267,0.17984694083925951,0.13879940144129946,0.19235212837949803,3.5777965113829586E-2,0.13696870247810247]
["C","E","int",{"$f":"D18/D$21","v":0.21446668765070556},0.2144666767937343,0.17299870220273336,0.18640323036704642,0.21446668734951685,0.20080572277376579,0.19908627999111586,0.22618575963794149,0.18640323272712042]
["D","E","int",{"$f":"D19/D$21","v":2.6534186531695855E-2},2.6534191925819593E-2,3.2595295181771899E-2,7.6399758813167157E-2,2.6534185338116915E-2,0.1314262898909199,3.8304387185833571E-3,0.15338345957511151,7.639975741889321E-2]
["E","F","int",{"$f":"D20/D$21","v":0.18956124985639397},0.18956124962418641,0.18835502265851709,0.16759716214503928,0.18956124761800691,0.15692137980215948,0.18686946736068741,0.15496053517751204,0.16759716331875668]
[]
["CP"]
[null,null,null,"spread"]
["start","end","type",11,22,33,44,55,66,77,88,"00"]
["A","B","int",{"$f":"ABS('external data'!B3-'external data'!B4)","v":9.1999999999999993},{"$f":"ABS('external data'!C3-'external data'!C4)","v":9.1999999999999993},{"$f":"ABS('external data'!D3-'external data'!D4)","v":3.8000000000000043},{"$f":"ABS('external data'!E3-'external data'!E4)","v":0.10000000000000142},{"$f":"ABS('external data'!F3-'external data'!F4)","v":9.1999999999999993},{"$f":"ABS('external data'!G3-'external data'!G4)","v":0.20000000000000284},{"$f":"ABS('external data'!H3-'external data'!H4)","v":1.5},{"$f":"ABS('external data'!I3-'external data'!I4)","v":2},{"$f":"ABS('external data'!J3-'external data'!J4)","v":0.10000000000000142}]
["A","C","int",{"$f":"ABS('external data'!B3-'external data'!B5)","v":7.2000000000000028},{"$f":"ABS('external data'!C3-'external data'!C5)","v":7.2000000000000028},{"$f":"ABS('external data'!D3-'external data'!D5)","v":0.40000000000000568},{"$f":"ABS('external data'!E3-'external data'!E5)","v":1},{"$f":"ABS('external data'!F3-'external data'!F5)","v":7.2000000000000028},{"$f":"ABS('external data'!G3-'external data'!G5)","v":1.2000000000000028},{"$f":"ABS('external data'!H3-'external data'!H5)","v":1.5},{"$f":"ABS('external data'!I3-'external data'!I5)","v":0.20000000000000284},{"$f":"ABS('external data'!J3-'external data'!J5)","v":1}]
["B","C","int",{"$f":"ABS('external data'!B4-'external data'!B5)","v":1.9999999999999964},{"$f":"ABS('external data'!C4-'external data'!C5)","v":1.9999999999999964},{"$f":"ABS('external data'!D4-'external data'!D5)","v":3.3999999999999986},{"$f":"ABS('external data'!E4-'external data'!E5)","v":1.1000000000000014},{"$f":"ABS('external data'!F4-'external data'!F5)","v":1.9999999999999964},{"$f":"ABS('external data'!G4-'external data'!G5)","v":1},{"$f":"ABS('external data'!H4-'external data'!H5)","v":0},{"$f":"ABS('external data'!I4-'external data'!I5)","v":1.7999999999999972},{"$f":"ABS('external data'!J4-'external data'!J5)","v":1.1000000000000014}]
["B","D","int",{"$f":"ABS('external data'!B4-'external data'!B6)","v":9.1999999999999993},{"$f":"ABS('external data'!C4-'external data'!C6)","v":9.1999999999999993},{"$f":"ABS('external data'!D4-'external data'!D6)","v":3.6000000000000014},{"$f":"ABS('external data'!E4-'external data'!E6)","v":1.1000000000000014},{"$f":"ABS('external data'!F4-'external data'!F6)","v":9.1999999999999993},{"$f":"ABS('external data'!G4-'external data'!G6)","v":0.20000000000000284},{"$f":"ABS('external data'!H4-'external data'!H6)","v":0.5},{"$f":"ABS('external data'!I4-'external data'!I6)","v":1},{"$f":"ABS('external data'!J4-'external data'!J6)","v":1.1000000000000014}]
["C","E","int",{"$f":"ABS('external data'!B5-'external data'!B7)","v":8.3000000000000043},{"$f":"ABS('external data'!C5-'external data'!C7)","v":8.3000000000000043},{"$f":"ABS('external data'!D5-'external data'!D7)","v":0.79999999999999716},{"$f":"ABS('external data'!E5-'external data'!E7)","v":1},{"$f":"ABS('external data'!F5-'external data'!F7)","v":8.3000000000000043},{"$f":"ABS('external data'!G5-'external data'!G7)","v":8.9000000000000057},{"$f":"ABS('external data'!H5-'external data'!H7)","v":0},{"$f":"ABS('external data'!I5-'external data'!I7)","v":11.800000000000004},{"$f":"ABS('external data'!J5-'external data'!J7)","v":1}]
["D","E","int",{"$f":"ABS('external data'!B6-'external data'!B7)","v":1.1000000000000014},{"$f":"ABS('external data'!C6-'external data'!C7)","v":1.1000000000000014},{"$f":"ABS('external data'!D6-'external data'!D7)","v":1},{"$f":"ABS('external data'!E6-'external data'!E7)","v":1},{"$f":"ABS('external data'!F6-'external data'!F7)","v":1.1000000000000014},{"$f":"ABS('external data'!G6-'external data'!G7)","v":7.7000000000000028},{"$f":"ABS('external data'!H6-'external data'!H7)","v":0.5},{"$f":"ABS('external data'!I6-'external data'!I7)","v":14.600000000000001},{"$f":"ABS('external data'!J6-'external data'!J7)","v":1}]
["E","F","int",{"$f":"ABS('external data'!B7-'external data'!B8)","v":4.5},{"$f":"ABS('external data'!C7-'external data'!C8)","v":4.5},{"$f":"ABS('external data'!D7-'external data'!D8)","v":1.1999999999999993},{"$f":"ABS('external data'!E7-'external data'!E8)","v":0.10000000000000142},{"$f":"ABS('external data'!F7-'external data'!F8)","v":4.5},{"$f":"ABS('external data'!G7-'external data'!G8)","v":12.400000000000002},{"$f":"ABS('external data'!H7-'external data'!H8)","v":4.8999999999999986},{"$f":"ABS('external data'!I7-'external data'!I8)","v":18.5},{"$f":"ABS('external data'!J7-'external data'!J8)","v":0.10000000000000142}]

{"sheet":"CI","index":11,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,0,2,2]]}
["Congestion Income"]
[null,null,null,11,22,33,44,55,66,77,88,"00"]
["Total Congestion Income",null,null,{"$f":"-SUMPRODUCT(zones!C17:C22,'external data'!B3:B8)","v":16116.05764589641},{"$f":"-SUMPRODUCT(zones!D17:D22,'external data'!C3:C8)","v":16116.05778643749},{"$f":"-SUMPRODUCT(zones!E17:E22,'external data'!D3:D8)","v":5665.4664919157167},{"$f":"-SUMPRODUCT(zones!F17:F22,'external data'!E3:E8)","v":2109.0921234801372},{"$f":"-SUMPRODUCT(zones!G17:G22,'external data'!F3:F8)","v":16116.05723613501},{"$f":"-SUMPRODUCT(zones!H17:H22,'external data'!G3:G8)","v":12028.017656856693},{"$f":"-SUMPRODUCT(zones!I17:I22,'external data'!H3:H8)","v":3361.2633791644967},{"$f":"-SUMPRODUCT(zones!J17:J22,'external data'!I3:I8)","v":19411.704097028563},{"$f":"-SUMPRODUCT(zones!K17:K22,'external data'!J3:J8)","v":2109.0921327854921}]
[]
["Flow - Based world"]
[null,null,null,"k"]
["start","end","type",11,22,33,44,55,66,77,88,0]
["A","B","int",{"$f":"ABS('AAF + CP'!D36*'AAF + CP'!D4)","v":3152.8521848844939},{"$f":"ABS('AAF + CP'!E36*'AAF + CP'!E4)","v":3152.8522855221086},{"$f":"ABS('AAF + CP'!F36*'AAF + CP'!F4)","v":1314.2302220157767},{"$f":"ABS('AAF + CP'!G36*'AAF + CP'!G4)","v":12.074304643353445},{"$f":"ABS('AAF + CP'!H36*'AAF + CP'!H4)","v":3152.8521651051519},{"$f":"ABS('AAF + CP'!I36*'AAF + CP'!I4)","v":68.540268060101141},{"$f":"ABS('AAF + CP'!J36*'AAF + CP'!J4)","v":514.05199810980162},{"$f":"ABS('AAF + CP'!K36*'AAF + CP'!K4)","v":690.4165561200914},{"$f":"ABS('AAF + CP'!L36*'AAF + CP'!L4)","v":12.074303020008276}]
["A","C","int",{"$f":"ABS('AAF + CP'!D37*'AAF + CP'!D5)","v":2619.7452744864631},{"$f":"ABS('AAF + CP'!E37*'AAF + CP'!E5)","v":2619.7453357282889},{"$f":"ABS('AAF + CP'!F37*'AAF + CP'!F5)","v":11.371088589999404},{"$f":"ABS('AAF + CP'!G37*'AAF + CP'!G5)","v":360.24445028490618},{"$f":"ABS('AAF + CP'!H37*'AAF + CP'!H5)","v":2619.7452742347641},{"$f":"ABS('AAF + CP'!I37*'AAF + CP'!I5)","v":436.6241739115103},{"$f":"ABS('AAF + CP'!J37*'AAF + CP'!J5)","v":545.78027639923607},{"$f":"ABS('AAF + CP'!K37*'AAF + CP'!K5)","v":10.305456664832066},{"$f":"ABS('AAF + CP'!L37*'AAF + CP'!L5)","v":360.2444439079095}]
["B","C","int",{"$f":"ABS('AAF + CP'!D38*'AAF + CP'!D6)","v":586.81100341375384},{"$f":"ABS('AAF + CP'!E38*'AAF + CP'!E6)","v":586.81101195290933},{"$f":"ABS('AAF + CP'!F38*'AAF + CP'!F6)","v":2356.7069937854799},{"$f":"ABS('AAF + CP'!G38*'AAF + CP'!G6)","v":673.62279436207757},{"$f":"ABS('AAF + CP'!H38*'AAF + CP'!H6)","v":586.81100820178574},{"$f":"ABS('AAF + CP'!I38*'AAF + CP'!I6)","v":187.46747652673088},{"$f":"ABS('AAF + CP'!J38*'AAF + CP'!J6)","v":0},{"$f":"ABS('AAF + CP'!K38*'AAF + CP'!K6)","v":1050.7738282491214},{"$f":"ABS('AAF + CP'!L38*'AAF + CP'!L6)","v":673.62281097468542}]
["B","D","int",{"$f":"ABS('AAF + CP'!D39*'AAF + CP'!D7)","v":4246.8295477352067},{"$f":"ABS('AAF + CP'!E39*'AAF + CP'!E7)","v":4246.8296778631347},{"$f":"ABS('AAF + CP'!F39*'AAF + CP'!F7)","v":1105.472194127311},{"$f":"ABS('AAF + CP'!G39*'AAF + CP'!G7)","v":380.77123937228822},{"$f":"ABS('AAF + CP'!H39*'AAF + CP'!H7)","v":4246.8293385339666},{"$f":"ABS('AAF + CP'!I39*'AAF + CP'!I7)","v":66.706459503739879},{"$f":"ABS('AAF + CP'!J39*'AAF + CP'!J7)","v":219.16816678477221},{"$f":"ABS('AAF + CP'!K39*'AAF + CP'!K7)","v":81.640405070948802},{"$f":"ABS('AAF + CP'!L39*'AAF + CP'!L7)","v":380.77123642668909}]
["C","E","int",{"$f":"ABS('AAF + CP'!D40*'AAF + CP'!D8)","v":4568.9023165166518},{"$f":"ABS('AAF + CP'!E40*'AAF + CP'!E8)","v":4568.9021578768306},{"$f":"ABS('AAF + CP'!F40*'AAF + CP'!F8)","v":313.88402287973673},{"$f":"ABS('AAF + CP'!G40*'AAF + CP'!G8)","v":471.08962885323467},{"$f":"ABS('AAF + CP'!H40*'AAF + CP'!H8)","v":4568.9022097175521},{"$f":"ABS('AAF + CP'!I40*'AAF + CP'!I8)","v":4294.5374479129432},{"$f":"ABS('AAF + CP'!J40*'AAF + CP'!J8)","v":0},{"$f":"ABS('AAF + CP'!K40*'AAF + CP'!K8)","v":6090.2732829154511},{"$f":"ABS('AAF + CP'!L40*'AAF + CP'!L8)","v":471.08963325388942}]
["D","E","int",{"$f":"ABS('AAF + CP'!D41*'AAF + CP'!D9)","v":74.915623641818115},{"$f":"ABS('AAF + CP'!E41*'AAF + CP'!E9)","v":74.915640062652457},{"$f":"ABS('AAF + CP'!F41*'AAF + CP'!F9)","v":73.924993716263913},{"$f":"ABS('AAF + CP'!G41*'AAF + CP'!G9)","v":193.08213678969756},{"$f":"ABS('AAF + CP'!H41*'AAF + CP'!H9)","v":74.915618625951694},{"$f":"ABS('AAF + CP'!I41*'AAF + CP'!I9)","v":2431.774360278172},{"$f":"ABS('AAF + CP'!J41*'AAF + CP'!J9)","v":4.3644447244016362},{"$f":"ABS('AAF + CP'!K41*'AAF + CP'!K9)","v":5109.9999922691713},{"$f":"ABS('AAF + CP'!L41*'AAF + CP'!L9)","v":193.08213262503173}]
["E","F","int",{"$f":"ABS('AAF + CP'!D42*'AAF + CP'!D10)","v":2189.4549493238492},{"$f":"ABS('AAF + CP'!E42*'AAF + CP'!E10)","v":2189.4549814573652},{"$f":"ABS('AAF + CP'!F42*'AAF + CP'!F10)","v":512.61915397818552},{"$f":"ABS('AAF + CP'!G42*'AAF + CP'!G10)","v":42.356178461229582},{"$f":"ABS('AAF + CP'!H42*'AAF + CP'!H10)","v":2189.4548753660069},{"$f":"ABS('AAF + CP'!I42*'AAF + CP'!I10)","v":4675.7803896666892},{"$f":"ABS('AAF + CP'!J42*'AAF + CP'!J10)","v":2086.6273825944781},{"$f":"ABS('AAF + CP'!K42*'AAF + CP'!K10)","v":6541.5753858717917},{"$f":"ABS('AAF + CP'!L42*'AAF + CP'!L10)","v":42.356178617249512}]
["sum",null,null,{"$f":"SUM(D8:D14)","v":17439.510900002238},{"$f":"SUM(E8:E14)","v":17439.511090463289},5688.2086690927536,2133.2407327667875,17439.510489785178,12161.430575859886,3369.9922686126897,19574.984907161408,2133.2407388254628]
[]
["start","end","type",11,22,33,44,55,66,77,88,0]
["A","B","int",{"$f":"D8/D$15","v":0.18078787891259548},{"$f":"E8/E$15","v":0.18078788270883525},0.23104465719704181,5.6600759857483212E-3,0.18078788203097029,5.635872164262627E-3,0.15253803484879186,3.5270349346093549E-2,5.6600752086969075E-3]
["A","C","int",{"$f":"D9/D$15","v":0.15021896482693944},0.15021896669803339,1.9990631939691213E-3,0.16887191621250991,0.1502189683459994,3.5902369477666354E-2,0.16195297582208257,5.2646051650654746E-4,0.16887191274354521]
["B","C","int",{"$f":"D10/D$15","v":3.3648363579604663E-2},3.3648363701767076E-2,0.41431444078182267,0.31577439152326559,3.3648364645641735E-2,1.5414919762716797E-2,0,5.3679419587429729E-2,0.31577439841392407]
["B","D","int",{"$f":"D11/D$15","v":0.24351769794958306},0.24351770275174128,0.19434452187627452,0.1784942662699078,0.24351769168185405,5.4850832792772272E-3,6.5035213530325472E-2,4.1706497071719879E-3,0.17849426438215185]
["C","E","int",{"$f":"D12/D$15","v":0.2619856911535326},0.2619856791957495,5.518152394535835E-2,0.22083284910945664,0.26198569119206006,0.35312765394866336,0,0.31112531180993941,0.22083285054515966]
["D","E","int",{"$f":"D13/D$15","v":4.2957410945400135E-3},4.2957419892132014E-3,1.2996181753658248E-2,9.051118039513166E-2,4.2957409079705487E-3,0.1999579198441653,1.2950904264828857E-3,0.2610474550302056,9.0511178185796543E-2]
["E","F","int",{"$f":"D14/D$15","v":0.12554566248320462},0.12554566295466035,9.0119611251875231E-2,1.9855320503979937E-2,0.12554566119550395,0.38447618152324842,0.61917868537231724,0.33418035400265317,1.9855320520725816E-2]
[]
["start","end","type",11,22,33,44,55,66,77,88,0]
["A","B","int",{"$f":"D18*D$3","v":2913.5878782347286},{"$f":"E18*E$3","v":2913.5879648232722},{"$f":"F18*F$3","v":1308.9757634859939},11.937621679840857,2913.5878544107413,67.788369903538026,512.72051046696185,684.65758490519283,11.93762009363685]
["A","C","int",{"$f":"D19*D$3","v":2420.9374966578412},2420.937547924435,11.325625540654066,356.16642836080234,2420.9374918172798,431.8343340003637,544.36660677747932,10.219495765193921,356.16642261584929]
["B","C","int",{"$f":"D20*D$3","v":542.27896713898997},542.27897383674383,2347.2845813662148,665.99728195845239,542.27897053150389,185.41092708498681,0,1042.009009131425,665.99729942987881]
["B","D","int",{"$f":"D21*D$3","v":3924.5452579514704},3924.5453695675701,1101.0523765774142,376.46085107622889,3924.5450571562383,65.974678532475906,218.60048159562641,80.959418007981455,376.46084875573013]
["C","E","int",{"$f":"D22*D$3","v":4222.1765010303443},4222.1763451377728,312.62907488527247,465.75682266243263,4222.1763942996313,4247.425656818903,0,6039.4724899502899,465.75682774539064]
["D","E","int",{"$f":"D23*D$3","v":69.230411111452995},69.230426133785883,73.629432248197233,190.89641765826198,69.230406344459936,2405.0973905139558,4.3531400232434532,5067.3759523287217,190.89641384080934]
["E","F","int",{"$f":"D24*D$3","v":2023.3011337715798},2023.3011590139108,510.5696378119697,41.876700084117751,2023.3010615751557,4624.4863000024707,2081.2226403011859,6487.0101469397578,41.876700304197158]
[]
[]
[null,null,"zone",11,22,33,44,55,66,77,88,0]
[null,null,"A",{"$f":"0.5*(D27+D28)","v":2667.2626874462849},{"$f":"0.5*(E27+E28)","v":2667.2627563738533},660.15069451332397,184.05202502032159,2667.2626731140108,249.81135195195085,528.54355862222064,347.43854033519335,184.05202135474306]
[null,null,"B",{"$f":"0.5*(D27+D29+D30)","v":3690.2060516625943},{"$f":"0.5*(E27+E29+E30)","v":3690.2061541137928},2378.6563607148114,527.19787735726106,3690.205941049242,159.58698776050039,365.66049603129414,903.81300602229965,527.19788413962283]
[null,null,"C",{"$f":"0.5*(D28+D29+D31)","v":3592.6964824135875},{"$f":"0.5*(E28+E29+E31)","v":3592.696433449476},1335.6196408960707,743.96026649084365,3592.6964283242078,2432.3354589521268,272.18330338873966,3545.8504974234543,743.96027489555934]
[null,null,"D",{"$f":"0.5*(D30+D32)","v":1996.8878345314617},{"$f":"0.5*(E30+E32)","v":1996.887897850678},587.34090441280568,283.67863436724542,1996.8877317503491,1235.5360345232159,111.47681080943492,2574.1676851683515,283.67863129826975]
[null,null,"E",{"$f":"0.5*(D31+D32+D33)","v":3157.3540229566884},{"$f":"0.5*(E31+E32+E33)","v":3157.3539651427345},448.41407247271968,349.26497020240618,3157.3539311096233,5638.504673667665,1042.7878901622148,8796.9292946093847,349.26497094519857]
[null,null,"F",{"$f":"0.5*(D33)","v":1011.6505668857899},{"$f":"0.5*(E33)","v":1011.6505795069554},255.28481890598485,20.938350042058875,1011.6505307875778,2312.2431500012353,1040.611320150593,3243.5050734698789,20.938350152098579]

{"sheet":"external data","index":12,"n_rows":97,"n_cols":11,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,1,0,5],[0,6,0,9]]}
[]
["price",11,22,33,44,55,66,77,88,"00"]
["zone A",41,41,34.200000000000003,33,41,35,20,41,33]
["zone B",31.8,31.8,30.4,33.1,31.8,34.799999999999997,21.5,39,33.1]
["zone C",33.799999999999997,33.799999999999997,33.799999999999997,32,33.799999999999997,33.799999999999997,21.5,40.799999999999997,32]
["zone D",41,41,34,32,41,35,22,38,32]
["zone E",42.1,42.1,33,33,42.1,42.7,21.5,52.6,33]
["zone F",37.6,37.6,31.8,32.9,37.6,30.3,26.4,34.1,32.9]
[]
["IN USE",null,null,"LT",null,"LTA",null,"LT prize",null,"LTN"]
["price",null,null,null,null," ->","<-"," ->","<-"," ->","<-"]
["zone A",41,null,"a","b",200,150,0.2,10,44,53]
["zone B",31.8,null,"a","c",310,215,0.6,5,164,180]
["zone C",33.799999999999997,null,"b","c",240,410,2,1,135,340]
["zone D",41,null,"b","d",180,120,0.6,3,160,12]
["zone E",42.1,null,"c","e",175,300,10,2,10,18]
["zone F",37.6,null,"d","e",100,250,7.7000000000000028,3.3,43,20]
[null,null,null,"e","f",200,180,0.1,14,115,78]
[]
[]
["LT"]
[11,"Random LTN"]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,150,0.2,10,200,139]
["a","c",310,215,0.6,5,310,215]
["b","c",240,410,2,1,240,410]
["b","d",180,120,0.6,3,180,120]
["c","e",175,300,10,2,44,300]
["d","e",100,250,7.7000000000000028,3.3,31,250]
["e","f",200,180,0.1,14,200,180]
[]
[22,"Random LTN"]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,150,0.2,10,200,150]
["a","c",310,215,0.6,5,150,150]
["b","c",240,410,2,1,240,410]
["b","d",180,120,0.6,3,60,10]
["c","e",175,300,10,2,175,300]
["d","e",100,250,7.7000000000000028,3.3,10,200]
["e","f",200,180,0.1,14,200,180]
[]
[33,"Random LTN"]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,200,0.2,10,200,200]
["a","c",310,300,0.6,5,300,100]
["b","c",240,410,2,1,200,200]
["b","d",180,120,0.6,3,180,120]
["c","e",175,300,10,2,175,300]
["d","e",100,250,7.7000000000000028,3.3,100,150]
["e","f",200,180,0.1,14,200,180]
[]
[44]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,200,0.2,10,200,200]
["a","c",310,300,0.6,5,300,100]
["b","c",240,410,2,1,200,200]
["b","d",180,120,0.6,3,180,120]
["c","e",175,300,10,2,175,300]
["d","e",100,250,7.7000000000000028,3.3,100,150]
["e","f",200,180,0.1,14,200,180]
[]
[55,"Max UIOSI LTN "]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,150,0.2,10,180,0]
["a","c",310,215,0.6,5,310,0]
["b","c",240,410,2,1,0,410]
["b","d",180,120,0.6,3,0,120]
["c","e",175,300,10,2,0,300]
["d","e",100,250,7.7000000000000028,3.3,0,250]
["e","f",200,180,0.1,14,200,0]
[]
[66,"Random LTN "]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,200,0.2,10,44,53]
["a","c",310,300,0.6,5,280,180]
["b","c",240,410,2,1,230,135]
["b","d",180,120,0.6,3,160,12]
["c","e",175,300,10,2,10,18]
["d","e",100,250,7.7000000000000028,3.3,43,20]
["e","f",200,180,0.1,14,115,78]
[]
["77 88 00","Random LTN "]
[null,null,"LTA",null,"LT prize",null,"LTN"]
[null,null," ->","<-"," ->","<-"," ->","<-"]
["a","b",200,150,0.2,10,44,53]
["a","c",310,215,0.6,5,164,180]
["b","c",240,410,2,1,135,340]
["b","d",180,120,0.6,3,160,12]
["c","e",175,300,10,2,10,18]
["d","e",100,250,7.7000000000000028,3.3,43,20]
["e","f",200,180,0.1,14,115,78]

{"sheet":"Calculations","index":13,"n_rows":74,"n_cols":31,"rows_kept":74,"cut":false,"hidden":false,"merged":[[72,9,72,10],[0,18,0,19],[12,3,12,9],[36,9,36,10],[27,9,27,10],[18,9,18,10],[0,9,0,10],[0,7,0,8],[0,5,0,6],[0,3,0,4],[0,12,0,13],[54,9,54,10],[63,9,63,10],[45,9,45,10],[0,14,0,15],[0,16,0,17]]}
[null,null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-"]
[null,"a","b",{"$f":"'external data'!F12","v":200},{"$f":"'external data'!G12","v":150},{"$f":"'external data'!H12","v":0.2},{"$f":"'external data'!I12","v":10},{"$f":"'external data'!J12","v":44},{"$f":"'external data'!K12","v":53},{"$f":"D3*F3","v":40},{"$f":"E3*G3","v":1500},{"$f":"H3-I3","v":-9},{"$f":"D3-H3","v":156},{"$f":"E3-I3","v":97},{"$f":"'external data'!B13-'external data'!B12","v":-9.1999999999999993},{"$f":"-O3","v":9.1999999999999993},{"$f":"M3*MAX(0,O3)","v":0},{"$f":"N3*MAX(0,P3)","v":892.4},{"$f":"(D3-H3)*F3","v":31.200000000000003},970]
[null,"a","c",{"$f":"'external data'!F13","v":310},{"$f":"'external data'!G13","v":215},{"$f":"'external data'!H13","v":0.6},{"$f":"'external data'!I13","v":5},{"$f":"'external data'!J13","v":164},{"$f":"'external data'!K13","v":180},{"$f":"D4*F4","v":186},{"$f":"E4*G4","v":1075},{"$f":"H4-I4","v":-16},{"$f":"D4-H4","v":146},{"$f":"E4-I4","v":35},{"$f":"'external data'!B14-'external data'!B12","v":-7.2000000000000028},{"$f":"-O4","v":7.2000000000000028},{"$f":"M4*MAX(0,O4)","v":0},252.00000000000011,87.6,{"$f":"(E4-I4)*G4","v":175}]
[null,"b","c",{"$f":"'external data'!F14","v":240},{"$f":"'external data'!G14","v":410},{"$f":"'external data'!H14","v":2},{"$f":"'external data'!I14","v":1},{"$f":"'external data'!J14","v":135},{"$f":"'external data'!K14","v":340},480,410,-205,105,70,{"$f":"'external data'!B14-'external data'!B13","v":1.9999999999999964},-1.9999999999999964,209.99999999999963,0,210,70]
[null,"b","d",{"$f":"'external data'!F15","v":180},{"$f":"'external data'!G15","v":120},{"$f":"'external data'!H15","v":0.6},{"$f":"'external data'!I15","v":3},{"$f":"'external data'!J15","v":160},{"$f":"'external data'!K15","v":12},108,360,148,20,108,{"$f":"'external data'!B15-'external data'!B13","v":9.1999999999999993},-9.1999999999999993,184,0,12,324]
[null,"c","e",{"$f":"'external data'!F16","v":175},{"$f":"'external data'!G16","v":300},{"$f":"'external data'!H16","v":10},{"$f":"'external data'!I16","v":2},{"$f":"'external data'!J16","v":10},{"$f":"'external data'!K16","v":18},1750,600,-8,165,282,{"$f":"'external data'!B16-'external data'!B14","v":8.3000000000000043},-8.3000000000000043,1369.5000000000007,0,1650,564]
[null,"d","e",{"$f":"'external data'!F17","v":100},{"$f":"'external data'!G17","v":250},{"$f":"'external data'!H17","v":7.7000000000000028},{"$f":"'external data'!I17","v":3.3},{"$f":"'external data'!J17","v":43},{"$f":"'external data'!K17","v":20},770.00000000000023,825,23,57,230,{"$f":"'external data'!B16-'external data'!B15","v":1.1000000000000014},-1.1000000000000014,62.700000000000081,0,438.90000000000015,759]
[null,"e","f",{"$f":"'external data'!F18","v":200},{"$f":"'external data'!G18","v":180},{"$f":"'external data'!H18","v":0.1},{"$f":"'external data'!I18","v":14},{"$f":"'external data'!J18","v":115},{"$f":"'external data'!K18","v":78},20,2520,37,85,102,{"$f":"'external data'!B17-'external data'!B16","v":-4.5},4.5,0,459,8.5,1428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q3+R3","v":892.4},null,{"$f":"S3+T3","v":1001.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q4+R4","v":252.00000000000011},null,{"$f":"S4+T4","v":262.60000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.99999999999963,null,280]
[null,null,null,"Net Position [MW]",null,null,null,null,null,null,null,null,null,null,null,null,184,null,336]
[null,null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,null,null,null,null,null,1369.5000000000007,null,2214]
[null,null,null,"Base Case",4,10,-5,-3,2,-8,null,null,null,null,null,null,62.700000000000081,null,1197.9000000000001]
[null,null,null,"LTN Inclusion",{"$f":"E15+L3+L4","v":-21},{"$f":"F15+L5+L6-L3","v":-38},{"$f":"G15+L7-L5-L4","v":208},{"$f":"+H15+L8-L6","v":-128},{"$f":"+I15-L7-L8+L9","v":24},{"$f":"+J15-L9","v":-45},null,null,null,null,null,null,459,null,1436.5]
[]
[]
[null,null,null,"CB","AAF after LTN","MAX load ","Overload check",null,null,"Resale Costs",null,11,22,33,44,55,66,77,88,"00",null,"Zone resale costs",11,22,33,44,55,66,77,88,0]
[null,null,null,"G",{"$f":"PTDF!K3","v":-3.7908422398878905},220,{"$f":"F20-ABS(E20)","v":216.20915776011211},null,null,"a","b",101.19999999999999,0,0,0,1380,29.400000000000418,234,194,15.600000000000222,null,"A",{"$f":"(L20+L21)/2","v":50.599999999999994},{"$f":"(M20+M21)/2","v":234.00000000000009},40.000000000000568,100,1464.0000000000005,86.700000000000387,226.5,100.50000000000006,25.300000000000111]
[null,null,null,"H",{"$f":"PTDF!K4","v":-6.2031694809512601},220,213.79683051904874,null,null,"a","c",0,468.00000000000017,80.000000000001137,200,1548.0000000000007,144.00000000000034,219,7.0000000000000995,35,null,"B",{"$f":"(L20+L22+L23)/2","v":50.599999999999994},{"$f":"(M20+M22+M23)/2","v":552},67.999999999999972,115.50000000000014,1757.9999999999995,154.20000000000024,122,245.49999999999986,105.70000000000024]
[null,null,null,"I",{"$f":"PTDF!K5","v":-27.668547669967225},280,252.33145233003279,null,null,"b","c",0,0,135.99999999999994,231.00000000000028,479.99999999999915,275,0,188.99999999999972,77.000000000000099,null,"C",{"$f":"(L22+L21+L24)/2","v":543.65000000000032},{"$f":"(M22+M21+M24)/2","v":234.00000000000009},108.00000000000054,215.50000000000014,1740.2500000000002,943.75000000000068,109.5,1071.5000000000002,138.50000000000006]
[null,null,null,"L",{"$f":"PTDF!K6","v":11.862574840880846},280,268.13742515911918,null,null,"b","d",0,1104,0,0,1655.9999999999998,4.0000000000000568,10,108,118.80000000000015,null,"D",{"$f":"(L23+L25)/2","v":37.950000000000045},{"$f":"(M23+M25)/2","v":601.50000000000011},50,0,883,221.4500000000001,62.5,470.1,87.900000000000077]
[null,null,null,"M",{"$f":"PTDF!K7","v":42.046273362454116},280,237.95372663754588,null,null,"c","e",1087.3000000000006,0,0,0,1452.5000000000007,1468.5000000000009,0,1947.0000000000007,165,null,"E",{"$f":"(L24+L25+L26)/2","v":581.60000000000036},{"$f":"(M24+M25+M26)/2","v":49.500000000000064},50,0,1186.2500000000005,1586.1000000000006,265.74999999999994,2333.1000000000004,116.10000000000008]
[null,null,null,"O",{"$f":"PTDF!K8","v":39.086987287635694},280,240.91301271236432,null,null,"d","e",75.900000000000091,99.000000000000128,100,0,110.00000000000014,438.90000000000015,115,832.2,57,null,"F",{"$f":"(L26)/2","v":0},{"$f":"(M26)/2","v":0},0,0,405,632.40000000000009,208.24999999999994,943.5,5.1000000000000725]
[null,null,null,"P",{"$f":"PTDF!K9","v":-36.691527640373693},220,183.30847235962631,null,null,"e","f",0,0,0,0,810,1264.8000000000002,416.49999999999989,1887,10.200000000000145]
[null,null,null,"Q",{"$f":"PTDF!K10","v":28.416943953863445},280,251.58305604613656]
[null,null,null,"R",{"$f":"PTDF!K11","v":-44.779173618822284},310,265.22082638117774,null,null,"LT Income from NN Capacity",null,11,22,33,44,55,66,77,88,"00",null,"Zone NNLT income",11,22,33,44,55,66,77,88,0]
[null,null,null,"U",{"$f":"PTDF!K12","v":39.449795396053133},280,240.55020460394687,null,null,"a","b",110,0,0,0,1504,1501.2,1001.2,1001.2,1001.2,null,"A",{"$f":"(L29+L30)/2","v":55},{"$f":"(M29+M30)/2","v":210.5},{"$f":"(N29+N30)/2","v":503},{"$f":"(O29+O30)/2","v":503},{"$f":"(P29+P30)/2","v":1289.5},{"$f":"(Q29+Q30)/2","v":1059.5999999999999},{"$f":"(R29+R30)/2","v":631.90000000000009},{"$f":"(S29+S30)/2","v":631.90000000000009},{"$f":"(T29+T30)/2","v":631.90000000000009}]
[null,null,null,"X",{"$f":"PTDF!K13","v":19.131436879956027},220,200.86856312004397,null,null,"a","c",0,421,1006,1006,1075,618,262.60000000000002,262.60000000000002,262.60000000000002,null,"B",{"$f":"(L29+L31+L32)/2","v":55},{"$f":"(M29+M31+M32)/2","v":201},{"$f":"(N29+N31+N32)/2","v":145},{"$f":"(O29+O31+O32)/2","v":145},{"$f":"(P29+P31+P32)/2","v":1046},{"$f":"(Q29+Q31+Q32)/2","v":1066.0999999999999},{"$f":"(R29+R31+R32)/2","v":808.6},{"$f":"(S29+S31+S32)/2","v":808.6},{"$f":"(T29+T31+T32)/2","v":808.6}]
[null,null,null,"AJ",{"$f":"PTDF!K14","v":46.866739349947039},350,303.13326065005299,null,null,"b","c",0,0,290,290,480,295,280,280,280,null,"C",{"$f":"(L31+L30+L33)/2","v":655},{"$f":"(M31+M30+M33)/2","v":210.5},{"$f":"(N31+N30+N33)/2","v":648},{"$f":"(O31+O30+O33)/2","v":648},{"$f":"(P31+P30+P33)/2","v":1652.5},{"$f":"(Q31+Q30+Q33)/2","v":1563.5},{"$f":"(R31+R30+R33)/2","v":1378.3},{"$f":"(S31+S30+S33)/2","v":1378.3},{"$f":"(T31+T30+T33)/2","v":1378.3}]
[null,null,null,"AO",{"$f":"PTDF!K15","v":31.138513454082499},220,188.8614865459175,null,null,"b","d",0,402,0,0,108,336,336,336,336,null,"D",{"$f":"(L32+L34)/2","v":265.65000000000009},{"$f":"(M32+M34)/2","v":630.00000000000011},{"$f":"(N32+N34)/2","v":165},{"$f":"(O32+O34)/2","v":165},{"$f":"(P32+P34)/2","v":439.00000000000011},{"$f":"(Q32+Q34)/2","v":766.95},{"$f":"(R32+R34)/2","v":766.95},{"$f":"(S32+S34)/2","v":766.95},{"$f":"(T32+T34)/2","v":766.95}]
[null,null,null,"AP",{"$f":"PTDF!K16","v":13.861486545916009},310,296.13851345408398,null,null,"c","e",1310,0,0,0,1750,2214,2214,2214,2214,null,"E",{"$f":"(L33+L34+L35)/2","v":920.65000000000009},{"$f":"(M33+M34+M35)/2","v":429.00000000000011},{"$f":"(N33+N34+N35)/2","v":165},{"$f":"(O33+O34+O35)/2","v":165},{"$f":"(P33+P34+P35)/2","v":2520},{"$f":"(Q33+Q34+Q35)/2","v":2424.1999999999998},{"$f":"(R33+R34+R35)/2","v":2424.1999999999998},{"$f":"(S33+S34+S35)/2","v":2424.1999999999998},{"$f":"(T33+T34+T35)/2","v":2424.1999999999998}]
[null,null,null,null,null,null,null,null,null,"d","e",531.30000000000018,858.00000000000023,330,330,770.00000000000023,1197.9000000000001,1197.9000000000001,1197.9000000000001,1197.9000000000001,null,"F",{"$f":"(L35)/2","v":0},{"$f":"(M35)/2","v":0},{"$f":"(N35)/2","v":0},{"$f":"(O35)/2","v":0},{"$f":"(P35)/2","v":1260},{"$f":"(Q35)/2","v":718.25},{"$f":"(R35)/2","v":718.25},{"$f":"(S35)/2","v":718.25},{"$f":"(T35)/2","v":718.25}]
[null,null,null,null,null,null,null,null,null,"e","f",0,0,0,0,2520,1436.5,1436.5,1436.5,1436.5]
[]
[null,null,null,null,null,null,null,null,null,"Daily Income",null,11,22,33,44,55,66,77,88,"00",null,"Zone Daily income",11,22,33,44,55,66,77,88,0]
[null,null,null,null,null,null,null,null,null,"a","b",{"$f":"CI!D27","v":2913.5878782347286},{"$f":"CI!E27","v":2913.5879648232722},{"$f":"CI!F27","v":1308.9757634859939},{"$f":"CI!G27","v":11.937621679840857},{"$f":"CI!H27","v":2913.5878544107413},{"$f":"CI!I27","v":67.788369903538026},{"$f":"CI!J27","v":512.72051046696185},{"$f":"CI!K27","v":684.65758490519283},{"$f":"CI!L27","v":11.93762009363685},null,"A",{"$f":"(L38+L39)/2","v":2667.2626874462849},{"$f":"(M38+M39)/2","v":2667.2627563738533},{"$f":"(N38+N39)/2","v":660.15069451332397},{"$f":"(O38+O39)/2","v":184.05202502032159},{"$f":"(P38+P39)/2","v":2667.2626731140108},{"$f":"(Q38+Q39)/2","v":249.81135195195085},{"$f":"(R38+R39)/2","v":528.54355862222064},{"$f":"(S38+S39)/2","v":347.43854033519335},{"$f":"(T38+T39)/2","v":184.05202135474306}]
[null,null,null,null,null,null,null,null,null,"a","c",{"$f":"CI!D28","v":2420.9374966578412},{"$f":"CI!E28","v":2420.937547924435},{"$f":"CI!F28","v":11.325625540654066},{"$f":"CI!G28","v":356.16642836080234},{"$f":"CI!H28","v":2420.9374918172798},{"$f":"CI!I28","v":431.8343340003637},{"$f":"CI!J28","v":544.36660677747932},{"$f":"CI!K28","v":10.219495765193921},{"$f":"CI!L28","v":356.16642261584929},null,"B",{"$f":"(L38+L40+L41)/2","v":3690.2060516625943},{"$f":"(M38+M40+M41)/2","v":3690.2061541137928},{"$f":"(N38+N40+N41)/2","v":2378.6563607148114},{"$f":"(O38+O40+O41)/2","v":527.19787735726106},{"$f":"(P38+P40+P41)/2","v":3690.205941049242},{"$f":"(Q38+Q40+Q41)/2","v":159.58698776050039},{"$f":"(R38+R40+R41)/2","v":365.66049603129414},{"$f":"(S38+S40+S41)/2","v":903.81300602229965},{"$f":"(T38+T40+T41)/2","v":527.19788413962283}]
[null,null,null,null,null,null,null,null,null,"b","c",{"$f":"CI!D29","v":542.27896713898997},{"$f":"CI!E29","v":542.27897383674383},{"$f":"CI!F29","v":2347.2845813662148},{"$f":"CI!G29","v":665.99728195845239},{"$f":"CI!H29","v":542.27897053150389},{"$f":"CI!I29","v":185.41092708498681},{"$f":"CI!J29","v":0},{"$f":"CI!K29","v":1042.009009131425},{"$f":"CI!L29","v":665.99729942987881},null,"C",{"$f":"(L40+L39+L42)/2","v":3592.6964824135875},{"$f":"(M40+M39+M42)/2","v":3592.696433449476},{"$f":"(N40+N39+N42)/2","v":1335.6196408960707},{"$f":"(O40+O39+O42)/2","v":743.96026649084365},{"$f":"(P40+P39+P42)/2","v":3592.6964283242078},{"$f":"(Q40+Q39+Q42)/2","v":2432.3354589521268},{"$f":"(R40+R39+R42)/2","v":272.18330338873966},{"$f":"(S40+S39+S42)/2","v":3545.8504974234543},{"$f":"(T40+T39+T42)/2","v":743.96027489555934}]
[null,null,null,null,null,null,null,null,null,"b","d",{"$f":"CI!D30","v":3924.5452579514704},{"$f":"CI!E30","v":3924.5453695675701},{"$f":"CI!F30","v":1101.0523765774142},{"$f":"CI!G30","v":376.46085107622889},{"$f":"CI!H30","v":3924.5450571562383},{"$f":"CI!I30","v":65.974678532475906},{"$f":"CI!J30","v":218.60048159562641},{"$f":"CI!K30","v":80.959418007981455},{"$f":"CI!L30","v":376.46084875573013},null,"D",{"$f":"(L41+L43)/2","v":1996.8878345314617},{"$f":"(M41+M43)/2","v":1996.887897850678},{"$f":"(N41+N43)/2","v":587.34090441280568},{"$f":"(O41+O43)/2","v":283.67863436724542},{"$f":"(P41+P43)/2","v":1996.8877317503491},{"$f":"(Q41+Q43)/2","v":1235.5360345232159},{"$f":"(R41+R43)/2","v":111.47681080943492},{"$f":"(S41+S43)/2","v":2574.1676851683515},{"$f":"(T41+T43)/2","v":283.67863129826975}]
[null,null,null,null,null,null,null,null,null,"c","e",{"$f":"CI!D31","v":4222.1765010303443},{"$f":"CI!E31","v":4222.1763451377728},{"$f":"CI!F31","v":312.62907488527247},{"$f":"CI!G31","v":465.75682266243263},{"$f":"CI!H31","v":4222.1763942996313},{"$f":"CI!I31","v":4247.425656818903},{"$f":"CI!J31","v":0},{"$f":"CI!K31","v":6039.4724899502899},{"$f":"CI!L31","v":465.75682774539064},null,"E",{"$f":"(L42+L43+L44)/2","v":3157.3540229566884},{"$f":"(M42+M43+M44)/2","v":3157.3539651427345},{"$f":"(N42+N43+N44)/2","v":448.41407247271968},{"$f":"(O42+O43+O44)/2","v":349.26497020240618},{"$f":"(P42+P43+P44)/2","v":3157.3539311096233},{"$f":"(Q42+Q43+Q44)/2","v":5638.504673667665},{"$f":"(R42+R43+R44)/2","v":1042.7878901622148},{"$f":"(S42+S43+S44)/2","v":8796.9292946093847},{"$f":"(T42+T43+T44)/2","v":349.26497094519857}]
[null,null,null,null,null,null,null,null,null,"d","e",{"$f":"CI!D32","v":69.230411111452995},{"$f":"CI!E32","v":69.230426133785883},{"$f":"CI!F32","v":73.629432248197233},{"$f":"CI!G32","v":190.89641765826198},{"$f":"CI!H32","v":69.230406344459936},{"$f":"CI!I32","v":2405.0973905139558},{"$f":"CI!J32","v":4.3531400232434532},{"$f":"CI!K32","v":5067.3759523287217},{"$f":"CI!L32","v":190.89641384080934},null,"F",{"$f":"(L44)/2","v":1011.6505668857899},{"$f":"(M44)/2","v":1011.6505795069554},{"$f":"(N44)/2","v":255.28481890598485},{"$f":"(O44)/2","v":20.938350042058875},{"$f":"(P44)/2","v":1011.6505307875778},{"$f":"(Q44)/2","v":2312.2431500012353},{"$f":"(R44)/2","v":1040.611320150593},{"$f":"(S44)/2","v":3243.5050734698789},{"$f":"(T44)/2","v":20.938350152098579}]
[null,null,null,null,null,null,null,null,null,"e","f",{"$f":"CI!D33","v":2023.3011337715798},{"$f":"CI!E33","v":2023.3011590139108},{"$f":"CI!F33","v":510.5696378119697},{"$f":"CI!G33","v":41.876700084117751},{"$f":"CI!H33","v":2023.3010615751557},{"$f":"CI!I33","v":4624.4863000024707},{"$f":"CI!J33","v":2081.2226403011859},{"$f":"CI!K33","v":6487.0101469397578},{"$f":"CI!L33","v":41.876700304197158}]
[]
[null,null,null,null,null,null,null,null,null,"NN Daily Income (UIOSI)",null,11,22,33,44,55,66,77,88,"00",null,"Zone NN Daily Income (UIOSI)",11,22,33,44,55,66,77,88,0]
[null,null,null,null,null,null,null,null,null,"a","b",52.526568014879786,404.26062005154552,119.23809445319421,5.1578461852825397,2269.855547600635,20.886488237105709,114.47214541083535,172.30961725519361,9.7971226334111243,null,"A",{"$f":"(L47+L48)/2","v":41.215649846721483},{"$f":"(M47+M48)/2","v":277.94137174477657},{"$f":"(N47+N48)/2","v":66.446233860014019},{"$f":"(O47+O48)/2","v":60.448163764363898},{"$f":"(P47+P48)/2","v":1560.7234290875572},{"$f":"(Q47+Q48)/2","v":107.81345358355573},{"$f":"(R47+R48)/2","v":155.99999999998082},{"$f":"(S47+S48)/2","v":90.739327764841789},{"$f":"(T47+T48)/2","v":12.546057206599464}]
[null,null,null,null,null,null,null,null,null,"a","c",29.904731678563184,151.62212343800763,13.654373266833826,115.73848134344526,851.59131057447962,194.74041893000575,197.52785458912626,9.169038274489969,15.294991779787804,null,"B",{"$f":"(L47+L49+L50)/2","v":70.198283006345747},{"$f":"(M47+M49+M50)/2","v":443.25954508309076},{"$f":"(N47+N49+N50)/2","v":136.09147454501573},{"$f":"(O47+O49+O50)/2","v":127.57261180755967},{"$f":"(P47+P49+P50)/2","v":1996.288269270588},{"$f":"(Q47+Q49+Q50)/2","v":112.74835000977933},{"$f":"(R47+R49+R50)/2","v":95.887169026913426},{"$f":"(S47+S49+S50)/2","v":180.60206002895464},{"$f":"(T47+T49+T50)/2","v":122.97309978762112}]
[null,null,null,null,null,null,null,null,null,"b","c",22.514571354776304,60.411363842605049,106.24364053011662,216.9234151570156,347.61762818242818,202.68336103113626,0,126.47551768388014,137.63905728551438,null,"C",{"$f":"(L49+L48+L51)/2","v":543.13930696663772},{"$f":"(M49+M48+M51)/2","v":413.72701635450181},{"$f":"(N49+N48+N51)/2","v":65.13803068812156},{"$f":"(O49+O48+O51)/2","v":181.36002201056746},{"$f":"(P49+P48+P51)/2","v":1452.5632785689988},{"$f":"(Q49+Q48+Q51)/2","v":1063.959033714111},{"$f":"(R49+R48+R51)/2","v":98.763927294563132},{"$f":"(S49+S48+S51)/2","v":772.39429017998486},{"$f":"(T49+T48+T51)/2","v":147.92271294046168}]
[null,null,null,null,null,null,null,null,null,"b","d",65.355426643035401,421.847106272031,46.701214106720641,33.0639622728212,1375.103362758113,1.9268507513166808,77.3021926429915,62.418985118835529,98.510019656316715,null,"D",{"$f":"(L50+L52)/2","v":62.797409025911833},{"$f":"(M50+M52)/2","v":219.64267361965699},{"$f":"(N50+N52)/2","v":33.242922085270294},{"$f":"(O50+O52)/2","v":31.56105489679075},{"$f":"(P50+P52)/2","v":725.7589476308583},{"$f":"(Q50+Q52)/2","v":106.17009452007532},{"$f":"(R50+R52)/2","v":45.000000000006409},{"$f":"(S50+S52)/2","v":780.05090119231534},{"$f":"(T50+T52)/2","v":81.70469506199511}]
[null,null,null,null,null,null,null,null,null,"c","e",1033.859310899936,615.42054542839094,10.378047579292659,30.058147520674108,1705.9176183810898,1730.4942874670801,0,1409.1440244015996,142.91137681562117,null,"E",{"$f":"(L51+L52+L53)/2","v":547.04935115437286},{"$f":"(M51+M52+M53)/2","v":316.42939319790537},{"$f":"(N51+N52+N53)/2","v":15.081338821567837},{"$f":"(O51+O52+O53)/2","v":30.058147520717728},{"$f":"(P51+P52+P53)/2","v":1296.1660754421728},{"$f":"(Q51+Q52+Q53)/2","v":1602.1814405252185},{"$f":"(R51+R52+R53)/2","v":288.09890367852347},{"$f":"(S51+S52+S53)/2","v":2396.913420833801},{"$f":"(T51+T52+T53)/2","v":108.67940432248496}]
[null,null,null,null,null,null,null,null,null,"d","e",60.239391408788265,17.438240967282972,19.784630063819943,30.058147520760304,76.414532503603624,210.41333828883396,12.697807357021318,1497.6828172657952,64.899370467673506,null,"F",{"$f":"(L53)/2","v":1.0822539394482739E-11},{"$f":"(M53)/2","v":6.8425265453705739E-11},{"$f":"(N53)/2","v":1.1535279849531482E-11},{"$f":"(O53)/2","v":5.2309768965392817E-13},{"$f":"(P53)/2","v":404.99999999982595},{"$f":"(Q53)/2","v":631.72762764726133},{"$f":"(R53)/2","v":281.75000000001279},{"$f":"(S53)/2","v":943.50000000010346},{"$f":"(T53)/2","v":4.7740306808376056}]
[null,null,null,null,null,null,null,null,null,"e","f",2.1645078788965479E-11,1.3685053090741148E-10,2.3070559699062964E-11,1.0461953793078563E-12,809.99999999965189,1263.4552552945227,563.50000000002558,1887.0000000002069,9.5480613616752112]
[]
[null,null,null,null,null,null,null,null,null,"CI",null,11,22,33,44,55,66,77,88,"00",null,"Zone CI",11,22,33,44,55,66,77,88,"00"]
[null,null,null,null,null,null,null,null,null,"a","b",{"$f":"MIN(L20,L29)","v":101.19999999999999},{"$f":"MIN(M20,M29)","v":0},0,0,1380,29.400000000000418,234,194,15.600000000000222,null,"A",{"$f":"MIN(W20,W29)","v":50.599999999999994},{"$f":"MIN(X20,X29)","v":210.5},40.000000000000568,100,1289.5,86.700000000000387,226.5,100.50000000000006,25.300000000000111]
[null,null,null,null,null,null,null,null,null,"a","c",{"$f":"MIN(L21,L30)","v":0},421,80.000000000001137,200,1075,144.00000000000034,219,7.0000000000000995,35,null,"B",{"$f":"MIN(W21,W30)","v":50.599999999999994},201,67.999999999999972,115.50000000000014,1046,154.20000000000024,122,245.49999999999986,105.70000000000024]
[null,null,null,null,null,null,null,null,null,"b","c",{"$f":"MIN(L22,L31)","v":0},0,135.99999999999994,231.00000000000028,479.99999999999915,275,0,188.99999999999972,77.000000000000099,null,"C",{"$f":"MIN(W22,W31)","v":543.65000000000032},210.5,108.00000000000054,215.50000000000014,1652.5,943.75000000000068,109.5,1071.5000000000002,138.50000000000006]
[null,null,null,null,null,null,null,null,null,"b","d",{"$f":"MIN(L23,L32)","v":0},402,0,0,108,4.0000000000000568,10,108,118.80000000000015,null,"D",{"$f":"MIN(W23,W32)","v":37.950000000000045},601.50000000000011,50,0,439.00000000000011,221.4500000000001,62.5,470.1,87.900000000000077]
[null,null,null,null,null,null,null,null,null,"c","e",{"$f":"MIN(L24,L33)","v":1087.3000000000006},0,0,0,1452.5000000000007,1468.5000000000009,0,1947.0000000000007,165,null,"E",{"$f":"MIN(W24,W33)","v":581.60000000000036},49.500000000000064,50,0,1186.2500000000005,1586.1000000000006,265.74999999999994,2333.1000000000004,116.10000000000008]
[null,null,null,null,null,null,null,null,null,"d","e",{"$f":"MIN(L25,L34)","v":75.900000000000091},99.000000000000128,100,0,110.00000000000014,438.90000000000015,115,832.2,57,null,"F",{"$f":"MIN(W25,W34)","v":0},0,0,0,405,632.40000000000009,208.24999999999994,718.25,5.1000000000000725]
[null,null,null,null,null,null,null,null,null,"e","f",{"$f":"MIN(L26,L35)","v":0},0,0,0,810,1264.8000000000002,416.49999999999989,1436.5,10.200000000000145]
[]
[null,null,null,null,null,null,null,null,null,"zbytek pro CII",null,11,22,33,44,55,66,77,88,"00",null,"zbytek pro CII",11,22,33,44,55,66,77,88,"00"]
[null,null,null,null,null,null,null,null,null,"a","b",{"$f":"MAX(0,L20-L29)","v":0},{"$f":"MAX(0,M20-M29)","v":0},0,0,0,0,0,0,0,null,"A",{"$f":"MAX(0,W20-W29)","v":0},{"$f":"MAX(0,X20-X29)","v":23.500000000000085},0,0,174.50000000000045,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"a","c",{"$f":"MAX(0,L21-L30)","v":0},47.000000000000171,0,0,473.00000000000068,0,0,0,0,null,"B",{"$f":"MAX(0,W21-W30)","v":0},351,0,0,711.99999999999955,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"b","c",{"$f":"MAX(0,L22-L31)","v":0},0,0,0,0,0,0,0,0,null,"C",{"$f":"MAX(0,W22-W31)","v":0},23.500000000000085,0,0,87.750000000000227,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"b","d",{"$f":"MAX(0,L23-L32)","v":0},702,0,0,1547.9999999999998,0,0,0,0,null,"D",{"$f":"MAX(0,W23-W32)","v":0},0,0,0,443.99999999999989,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"c","e",{"$f":"MAX(0,L24-L33)","v":0},0,0,0,0,0,0,0,0,null,"E",{"$f":"MAX(0,W24-W33)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"d","e",{"$f":"MAX(0,L25-L34)","v":0},0,0,0,0,0,0,0,0,null,"F",{"$f":"MAX(0,W25-W34)","v":0},0,0,0,0,0,0,225.25,0]
[null,null,null,null,null,null,null,null,null,"e","f",{"$f":"MAX(0,L26-L35)","v":0},0,0,0,0,0,0,450.5,0]
[]
[null,null,null,null,null,null,null,null,null,"Speciální cena",null,11,22,33,44,55,66,77,88,"00"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"UIOSI!C10/'AAF + CP'!D21","v":0},{"$f":"UIOSI!D10/'AAF + CP'!E21","v":0.29181517650252814},{"$f":"UIOSI!E10/'AAF + CP'!F21","v":0},{"$f":"UIOSI!F10/'AAF + CP'!G21","v":0},{"$f":"UIOSI!G10/'AAF + CP'!H21","v":0.78739451808696104},{"$f":"UIOSI!H10/'AAF + CP'!I21","v":0},{"$f":"UIOSI!I10/'AAF + CP'!J21","v":0},{"$f":"UIOSI!J10/'AAF + CP'!K21","v":0.19742642469464794},{"$f":"UIOSI!K10/'AAF + CP'!L21","v":0}]

{"sheet":"UIOSI","index":14,"n_rows":61,"n_cols":22,"rows_kept":61,"cut":false,"hidden":false,"merged":[[48,0,48,1],[50,0,50,1],[39,0,39,1],[1,0,1,1],[12,0,12,1],[21,0,21,1],[30,0,30,1],[9,0,9,1],[10,0,10,1]]}
["Po hranicích",null,null,null,null,null,null,null,null,null,null,null,"Po zónách"]
["Daily Income",null,11,22,33,44,55,66,77,88,"00",null,"Zone Net  Daily Income",11,22,33,44,55,66,77,88,0]
["a","b",{"$f":"Calculations!L38","v":2913.5878782347286},{"$f":"Calculations!M38","v":2913.5879648232722},{"$f":"Calculations!N38","v":1308.9757634859939},{"$f":"Calculations!O38","v":11.937621679840857},{"$f":"Calculations!P38","v":2913.5878544107413},{"$f":"Calculations!Q38","v":67.788369903538026},{"$f":"Calculations!R38","v":512.72051046696185},{"$f":"Calculations!S38","v":684.65758490519283},{"$f":"Calculations!T38","v":11.93762009363685},null,"A",{"$f":"Calculations!W38","v":2667.2626874462849},{"$f":"Calculations!X38","v":2667.2627563738533},{"$f":"Calculations!Y38","v":660.15069451332397},{"$f":"Calculations!Z38","v":184.05202502032159},{"$f":"Calculations!AA38","v":2667.2626731140108},{"$f":"Calculations!AB38","v":249.81135195195085},{"$f":"Calculations!AC38","v":528.54355862222064},{"$f":"Calculations!AD38","v":347.43854033519335},{"$f":"Calculations!AE38","v":184.05202135474306}]
["a","c",{"$f":"Calculations!L39","v":2420.9374966578412},{"$f":"Calculations!M39","v":2420.937547924435},{"$f":"Calculations!N39","v":11.325625540654066},{"$f":"Calculations!O39","v":356.16642836080234},{"$f":"Calculations!P39","v":2420.9374918172798},{"$f":"Calculations!Q39","v":431.8343340003637},{"$f":"Calculations!R39","v":544.36660677747932},{"$f":"Calculations!S39","v":10.219495765193921},{"$f":"Calculations!T39","v":356.16642261584929},null,"B",{"$f":"Calculations!W39","v":3690.2060516625943},{"$f":"Calculations!X39","v":3690.2061541137928},{"$f":"Calculations!Y39","v":2378.6563607148114},{"$f":"Calculations!Z39","v":527.19787735726106},{"$f":"Calculations!AA39","v":3690.205941049242},{"$f":"Calculations!AB39","v":159.58698776050039},{"$f":"Calculations!AC39","v":365.66049603129414},{"$f":"Calculations!AD39","v":903.81300602229965},{"$f":"Calculations!AE39","v":527.19788413962283}]
["b","c",{"$f":"Calculations!L40","v":542.27896713898997},{"$f":"Calculations!M40","v":542.27897383674383},{"$f":"Calculations!N40","v":2347.2845813662148},{"$f":"Calculations!O40","v":665.99728195845239},{"$f":"Calculations!P40","v":542.27897053150389},{"$f":"Calculations!Q40","v":185.41092708498681},{"$f":"Calculations!R40","v":0},{"$f":"Calculations!S40","v":1042.009009131425},{"$f":"Calculations!T40","v":665.99729942987881},null,"C",{"$f":"Calculations!W40","v":3592.6964824135875},{"$f":"Calculations!X40","v":3592.696433449476},{"$f":"Calculations!Y40","v":1335.6196408960707},{"$f":"Calculations!Z40","v":743.96026649084365},{"$f":"Calculations!AA40","v":3592.6964283242078},{"$f":"Calculations!AB40","v":2432.3354589521268},{"$f":"Calculations!AC40","v":272.18330338873966},{"$f":"Calculations!AD40","v":3545.8504974234543},{"$f":"Calculations!AE40","v":743.96027489555934}]
["b","d",{"$f":"Calculations!L41","v":3924.5452579514704},{"$f":"Calculations!M41","v":3924.5453695675701},{"$f":"Calculations!N41","v":1101.0523765774142},{"$f":"Calculations!O41","v":376.46085107622889},{"$f":"Calculations!P41","v":3924.5450571562383},{"$f":"Calculations!Q41","v":65.974678532475906},{"$f":"Calculations!R41","v":218.60048159562641},{"$f":"Calculations!S41","v":80.959418007981455},{"$f":"Calculations!T41","v":376.46084875573013},null,"D",{"$f":"Calculations!W41","v":1996.8878345314617},{"$f":"Calculations!X41","v":1996.887897850678},{"$f":"Calculations!Y41","v":587.34090441280568},{"$f":"Calculations!Z41","v":283.67863436724542},{"$f":"Calculations!AA41","v":1996.8877317503491},{"$f":"Calculations!AB41","v":1235.5360345232159},{"$f":"Calculations!AC41","v":111.47681080943492},{"$f":"Calculations!AD41","v":2574.1676851683515},{"$f":"Calculations!AE41","v":283.67863129826975}]
["c","e",{"$f":"Calculations!L42","v":4222.1765010303443},{"$f":"Calculations!M42","v":4222.1763451377728},{"$f":"Calculations!N42","v":312.62907488527247},{"$f":"Calculations!O42","v":465.75682266243263},{"$f":"Calculations!P42","v":4222.1763942996313},{"$f":"Calculations!Q42","v":4247.425656818903},{"$f":"Calculations!R42","v":0},{"$f":"Calculations!S42","v":6039.4724899502899},{"$f":"Calculations!T42","v":465.75682774539064},null,"E",{"$f":"Calculations!W42","v":3157.3540229566884},{"$f":"Calculations!X42","v":3157.3539651427345},{"$f":"Calculations!Y42","v":448.41407247271968},{"$f":"Calculations!Z42","v":349.26497020240618},{"$f":"Calculations!AA42","v":3157.3539311096233},{"$f":"Calculations!AB42","v":5638.504673667665},{"$f":"Calculations!AC42","v":1042.7878901622148},{"$f":"Calculations!AD42","v":8796.9292946093847},{"$f":"Calculations!AE42","v":349.26497094519857}]
["d","e",{"$f":"Calculations!L43","v":69.230411111452995},{"$f":"Calculations!M43","v":69.230426133785883},{"$f":"Calculations!N43","v":73.629432248197233},{"$f":"Calculations!O43","v":190.89641765826198},{"$f":"Calculations!P43","v":69.230406344459936},{"$f":"Calculations!Q43","v":2405.0973905139558},{"$f":"Calculations!R43","v":4.3531400232434532},{"$f":"Calculations!S43","v":5067.3759523287217},{"$f":"Calculations!T43","v":190.89641384080934},null,"F",{"$f":"Calculations!W43","v":1011.6505668857899},{"$f":"Calculations!X43","v":1011.6505795069554},{"$f":"Calculations!Y43","v":255.28481890598485},{"$f":"Calculations!Z43","v":20.938350042058875},{"$f":"Calculations!AA43","v":1011.6505307875778},{"$f":"Calculations!AB43","v":2312.2431500012353},{"$f":"Calculations!AC43","v":1040.611320150593},{"$f":"Calculations!AD43","v":3243.5050734698789},{"$f":"Calculations!AE43","v":20.938350152098579}]
["e","f",{"$f":"Calculations!L44","v":2023.3011337715798},{"$f":"Calculations!M44","v":2023.3011590139108},{"$f":"Calculations!N44","v":510.5696378119697},{"$f":"Calculations!O44","v":41.876700084117751},{"$f":"Calculations!P44","v":2023.3010615751557},{"$f":"Calculations!Q44","v":4624.4863000024707},{"$f":"Calculations!R44","v":2081.2226403011859},{"$f":"Calculations!S44","v":6487.0101469397578},{"$f":"Calculations!T44","v":41.876700304197158},null,"UIOSI pro CI",{"$f":"SUM(Calculations!W65:W70)","v":0},{"$f":"SUM(Calculations!X65:X70)","v":398.00000000000023},{"$f":"SUM(Calculations!Y65:Y70)","v":0},{"$f":"SUM(Calculations!Z65:Z70)","v":0},{"$f":"SUM(Calculations!AA65:AA70)","v":1418.25},{"$f":"SUM(Calculations!AB65:AB70)","v":0},{"$f":"SUM(Calculations!AC65:AC70)","v":0},{"$f":"SUM(Calculations!AD65:AD70)","v":225.25},{"$f":"SUM(Calculations!AE65:AE70)","v":0}]
["UIOSI pro CI",null,{"$f":"SUM(Calculations!L65:L71)","v":0},{"$f":"SUM(Calculations!M65:M71)","v":749.00000000000023},{"$f":"SUM(Calculations!N65:N71)","v":0},{"$f":"SUM(Calculations!O65:O71)","v":0},{"$f":"SUM(Calculations!P65:P71)","v":2021.0000000000005},{"$f":"SUM(Calculations!Q65:Q71)","v":0},{"$f":"SUM(Calculations!R65:R71)","v":0},{"$f":"SUM(Calculations!S65:S71)","v":450.5},{"$f":"SUM(Calculations!T65:T71)","v":0},null,"Positive sum",{"$f":"SUMIF(N3:N8,\">0\")","v":16116.057645896408},{"$f":"SUMIF(O3:O8,\">0\")","v":16116.05778643749},5665.4664919157158,2109.0921234801372,16116.05723613501,12028.017656856693,3361.2633791644976,19411.704097028563,2109.0921327854921]
["Positive sum",null,{"$f":"SUMIF(C3:C9,\">0\")","v":16116.057645896408},{"$f":"SUMIF(D3:D9,\">0\")","v":16116.057786437492},5665.4664919157167,2109.0921234801367,16116.057236135011,12028.017656856693,3361.2633791644971,19411.70409702856,2109.0921327854921]
[]
["Socialization",null,11,22,33,44,55,66,77,88,"00",null,"Socialization",11,22,33,44,55,66,77,88,"00"]
["a","b",{"$f":"Calculations!L$74*'AAF + CP'!D14","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E14","v":100.00545067239493},{"$f":"Calculations!N$74*'AAF + CP'!F14","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G14","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H14","v":269.84114251547857},{"$f":"Calculations!Q$74*'AAF + CP'!I14","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J14","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K14","v":68.153236112390701},{"$f":"Calculations!T$74*'AAF + CP'!L14","v":0},null,"A",{"$f":"N$9/N$10*N3","v":0},{"$f":"O$9/O$10*O3","v":65.870363031966889},0,0,234.72523277356868,0,0,4.031615710775335,0]
["a","c",{"$f":"Calculations!L$74*'AAF + CP'!D15","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E15","v":106.1779788246146},{"$f":"Calculations!N$74*'AAF + CP'!F15","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G15","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H15","v":286.49625940509372},{"$f":"Calculations!Q$74*'AAF + CP'!I15","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J15","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K15","v":10.172847320916983},{"$f":"Calculations!T$74*'AAF + CP'!L15","v":0},null,"B",{"$f":"N$9/N$10*N4","v":0},91.132835883306413,0,0,324.74658653844727,0,0,10.487687149408304,0]
["b","c",{"$f":"Calculations!L$74*'AAF + CP'!D16","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E16","v":85.620179513332843},{"$f":"Calculations!N$74*'AAF + CP'!F16","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G16","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H16","v":231.02588550558482},{"$f":"Calculations!Q$74*'AAF + CP'!I16","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J16","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K16","v":115.25028892996247},{"$f":"Calculations!T$74*'AAF + CP'!L16","v":0},null,"C",{"$f":"N$9/N$10*N5","v":0},88.724748909514489,0,0,316.16552577426711,0,0,41.145425489300244,0]
["b","d",{"$f":"Calculations!L$74*'AAF + CP'!D17","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E17","v":134.70536435019625},{"$f":"Calculations!N$74*'AAF + CP'!F17","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G17","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H17","v":363.47066743614357},{"$f":"Calculations!Q$74*'AAF + CP'!I17","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J17","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K17","v":16.117973283780227},{"$f":"Calculations!T$74*'AAF + CP'!L17","v":0},null,"D",{"$f":"N$9/N$10*N6","v":0},49.314875503449962,0,0,175.73070038525938,0,0,29.870189046047148,0]
["c","e",{"$f":"Calculations!L$74*'AAF + CP'!D18","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E18","v":160.63554091850702},{"$f":"Calculations!N$74*'AAF + CP'!F18","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G18","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H18","v":433.43717513337367},{"$f":"Calculations!Q$74*'AAF + CP'!I18","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J18","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K18","v":101.89668471689264},{"$f":"Calculations!T$74*'AAF + CP'!L18","v":0},null,"E",{"$f":"N$9/N$10*N7","v":0},77.973589743785027,0,0,277.8543875331959,0,0,102.07802023492015,0]
["d","e",{"$f":"Calculations!L$74*'AAF + CP'!D19","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E19","v":19.87410975243888},{"$f":"Calculations!N$74*'AAF + CP'!F19","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G19","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H19","v":53.625588568334294},{"$f":"Calculations!Q$74*'AAF + CP'!I19","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J19","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K19","v":69.099248538587744},{"$f":"Calculations!T$74*'AAF + CP'!L19","v":0},null,"F",{"$f":"N$9/N$10*N8","v":0},24.983586927977424,0,0,89.027566995261736,0,0,37.637062369548808,0]
["e","f",{"$f":"Calculations!L$74*'AAF + CP'!D20","v":0},{"$f":"Calculations!M$74*'AAF + CP'!E20","v":141.98137596851566},{"$f":"Calculations!N$74*'AAF + CP'!F20","v":0},{"$f":"Calculations!O$74*'AAF + CP'!G20","v":0},{"$f":"Calculations!P$74*'AAF + CP'!H20","v":383.10328143599207},{"$f":"Calculations!Q$74*'AAF + CP'!I20","v":0},{"$f":"Calculations!R$74*'AAF + CP'!J20","v":0},{"$f":"Calculations!S$74*'AAF + CP'!K20","v":69.809721097469179},{"$f":"Calculations!T$74*'AAF + CP'!L20","v":0}]
[]
["UIOSI (soc)",null,11,22,33,44,55,66,77,88,"00",null,"UIOSI (soc)",11,22,33,44,55,66,77,88,"00"]
["a","b",{"$f":"C14+Calculations!L56","v":101.19999999999999},{"$f":"D14+Calculations!M56","v":100.00545067239493},{"$f":"E14+Calculations!N56","v":0},{"$f":"F14+Calculations!O56","v":0},{"$f":"G14+Calculations!P56","v":1649.8411425154786},{"$f":"H14+Calculations!Q56","v":29.400000000000418},{"$f":"I14+Calculations!R56","v":234},{"$f":"J14+Calculations!S56","v":262.15323611239069},{"$f":"K14+Calculations!T56","v":15.600000000000222},null,"A",{"$f":"N14+Calculations!W56","v":50.599999999999994},{"$f":"O14+Calculations!X56","v":276.37036303196692},{"$f":"P14+Calculations!Y56","v":40.000000000000568},{"$f":"Q14+Calculations!Z56","v":100},{"$f":"R14+Calculations!AA56","v":1524.2252327735687},{"$f":"S14+Calculations!AB56","v":86.700000000000387},{"$f":"T14+Calculations!AC56","v":226.5},{"$f":"U14+Calculations!AD56","v":104.5316157107754},{"$f":"V14+Calculations!AE56","v":25.300000000000111}]
["a","c",{"$f":"C15+Calculations!L57","v":0},{"$f":"D15+Calculations!M57","v":527.17797882461457},{"$f":"E15+Calculations!N57","v":80.000000000001137},{"$f":"F15+Calculations!O57","v":200},{"$f":"G15+Calculations!P57","v":1361.4962594050937},{"$f":"H15+Calculations!Q57","v":144.00000000000034},{"$f":"I15+Calculations!R57","v":219},{"$f":"J15+Calculations!S57","v":17.172847320917082},{"$f":"K15+Calculations!T57","v":35},null,"B",{"$f":"N15+Calculations!W57","v":50.599999999999994},{"$f":"O15+Calculations!X57","v":292.13283588330643},{"$f":"P15+Calculations!Y57","v":67.999999999999972},{"$f":"Q15+Calculations!Z57","v":115.50000000000014},{"$f":"R15+Calculations!AA57","v":1370.7465865384472},{"$f":"S15+Calculations!AB57","v":154.20000000000024},{"$f":"T15+Calculations!AC57","v":122},{"$f":"U15+Calculations!AD57","v":255.98768714940817},{"$f":"V15+Calculations!AE57","v":105.70000000000024}]
["b","c",{"$f":"C16+Calculations!L58","v":0},{"$f":"D16+Calculations!M58","v":85.620179513332843},{"$f":"E16+Calculations!N58","v":135.99999999999994},{"$f":"F16+Calculations!O58","v":231.00000000000028},{"$f":"G16+Calculations!P58","v":711.02588550558403},{"$f":"H16+Calculations!Q58","v":275},{"$f":"I16+Calculations!R58","v":0},{"$f":"J16+Calculations!S58","v":304.25028892996215},{"$f":"K16+Calculations!T58","v":77.000000000000099},null,"C",{"$f":"N16+Calculations!W58","v":543.65000000000032},{"$f":"O16+Calculations!X58","v":299.22474890951446},{"$f":"P16+Calculations!Y58","v":108.00000000000054},{"$f":"Q16+Calculations!Z58","v":215.50000000000014},{"$f":"R16+Calculations!AA58","v":1968.6655257742671},{"$f":"S16+Calculations!AB58","v":943.75000000000068},{"$f":"T16+Calculations!AC58","v":109.5},{"$f":"U16+Calculations!AD58","v":1112.6454254893006},{"$f":"V16+Calculations!AE58","v":138.50000000000006}]
["b","d",{"$f":"C17+Calculations!L59","v":0},{"$f":"D17+Calculations!M59","v":536.70536435019631},{"$f":"E17+Calculations!N59","v":0},{"$f":"F17+Calculations!O59","v":0},{"$f":"G17+Calculations!P59","v":471.47066743614357},{"$f":"H17+Calculations!Q59","v":4.0000000000000568},{"$f":"I17+Calculations!R59","v":10},{"$f":"J17+Calculations!S59","v":124.11797328378023},{"$f":"K17+Calculations!T59","v":118.80000000000015},null,"D",{"$f":"N17+Calculations!W59","v":37.950000000000045},{"$f":"O17+Calculations!X59","v":650.81487550345003},{"$f":"P17+Calculations!Y59","v":50},{"$f":"Q17+Calculations!Z59","v":0},{"$f":"R17+Calculations!AA59","v":614.73070038525952},{"$f":"S17+Calculations!AB59","v":221.4500000000001},{"$f":"T17+Calculations!AC59","v":62.5},{"$f":"U17+Calculations!AD59","v":499.97018904604715},{"$f":"V17+Calculations!AE59","v":87.900000000000077}]
["c","e",{"$f":"C18+Calculations!L60","v":1087.3000000000006},{"$f":"D18+Calculations!M60","v":160.63554091850702},{"$f":"E18+Calculations!N60","v":0},{"$f":"F18+Calculations!O60","v":0},{"$f":"G18+Calculations!P60","v":1885.9371751333742},{"$f":"H18+Calculations!Q60","v":1468.5000000000009},{"$f":"I18+Calculations!R60","v":0},{"$f":"J18+Calculations!S60","v":2048.8966847168931},{"$f":"K18+Calculations!T60","v":165},null,"E",{"$f":"N18+Calculations!W60","v":581.60000000000036},{"$f":"O18+Calculations!X60","v":127.47358974378508},{"$f":"P18+Calculations!Y60","v":50},{"$f":"Q18+Calculations!Z60","v":0},{"$f":"R18+Calculations!AA60","v":1464.1043875331964},{"$f":"S18+Calculations!AB60","v":1586.1000000000006},{"$f":"T18+Calculations!AC60","v":265.74999999999994},{"$f":"U18+Calculations!AD60","v":2435.1780202349205},{"$f":"V18+Calculations!AE60","v":116.10000000000008}]
["d","e",{"$f":"C19+Calculations!L61","v":75.900000000000091},{"$f":"D19+Calculations!M61","v":118.87410975243901},{"$f":"E19+Calculations!N61","v":100},{"$f":"F19+Calculations!O61","v":0},{"$f":"G19+Calculations!P61","v":163.62558856833442},{"$f":"H19+Calculations!Q61","v":438.90000000000015},{"$f":"I19+Calculations!R61","v":115},{"$f":"J19+Calculations!S61","v":901.29924853858779},{"$f":"K19+Calculations!T61","v":57},null,"F",{"$f":"N19+Calculations!W61","v":0},{"$f":"O19+Calculations!X61","v":24.983586927977424},{"$f":"P19+Calculations!Y61","v":0},{"$f":"Q19+Calculations!Z61","v":0},{"$f":"R19+Calculations!AA61","v":494.02756699526174},{"$f":"S19+Calculations!AB61","v":632.40000000000009},{"$f":"T19+Calculations!AC61","v":208.24999999999994},{"$f":"U19+Calculations!AD61","v":755.88706236954886},{"$f":"V19+Calculations!AE61","v":5.1000000000000725}]
["e","f",{"$f":"C20+Calculations!L62","v":0},{"$f":"D20+Calculations!M62","v":141.98137596851566},{"$f":"E20+Calculations!N62","v":0},{"$f":"F20+Calculations!O62","v":0},{"$f":"G20+Calculations!P62","v":1193.1032814359921},{"$f":"H20+Calculations!Q62","v":1264.8000000000002},{"$f":"I20+Calculations!R62","v":416.49999999999989},{"$f":"J20+Calculations!S62","v":1506.3097210974693},{"$f":"K20+Calculations!T62","v":10.200000000000145}]
[]
["Negative check NNLT + LT",null,11,22,33,44,55,66,77,88,"00",null,"Negative check",11,22,33,44,55,66,77,88,"00"]
["a","b",{"$f":"Calculations!L38-C23+Calculations!L29","v":2922.3878782347288},{"$f":"Calculations!M38-D23+Calculations!M29","v":2813.5825141508772},{"$f":"Calculations!N38-E23+Calculations!N29","v":1308.9757634859939},{"$f":"Calculations!O38-F23+Calculations!O29","v":11.937621679840857},{"$f":"Calculations!P38-G23+Calculations!P29","v":2767.7467118952627},{"$f":"Calculations!Q38-H23+Calculations!Q29","v":1539.5883699035376},{"$f":"Calculations!R38-I23+Calculations!R29","v":1279.9205104669618},{"$f":"Calculations!S38-J23+Calculations!S29","v":1423.7043487928022},{"$f":"Calculations!T38-K23+Calculations!T29","v":997.53762009363663},null,"A",{"$f":"Calculations!W38-N23","v":2616.662687446285},{"$f":"Calculations!X38-O23","v":2390.8923933418864},{"$f":"Calculations!Y38-P23","v":620.1506945133234},{"$f":"Calculations!Z38-Q23","v":84.052025020321594},{"$f":"Calculations!AA38-R23","v":1143.0374403404421},{"$f":"Calculations!AB38-S23","v":163.11135195195047},{"$f":"Calculations!AC38-T23","v":302.04355862222064},{"$f":"Calculations!AD38-U23","v":242.90692462441797},{"$f":"Calculations!AE38-V23","v":158.75202135474296}]
["a","c",{"$f":"Calculations!L39-C24+Calculations!L30","v":2420.9374966578412},{"$f":"Calculations!M39-D24+Calculations!M30","v":2314.7595690998205},{"$f":"Calculations!N39-E24+Calculations!N30","v":937.32562554065294},{"$f":"Calculations!O39-F24+Calculations!O30","v":1162.1664283608025},{"$f":"Calculations!P39-G24+Calculations!P30","v":2134.4412324121859},{"$f":"Calculations!Q39-H24+Calculations!Q30","v":905.83433400036336},{"$f":"Calculations!R39-I24+Calculations!R30","v":587.96660677747934},{"$f":"Calculations!S39-J24+Calculations!S30","v":255.64664844427685},{"$f":"Calculations!T39-K24+Calculations!T30","v":583.76642261584925},null,"B",{"$f":"Calculations!W39-N24","v":3639.6060516625944},{"$f":"Calculations!X39-O24","v":3398.0733182304862},{"$f":"Calculations!Y39-P24","v":2310.6563607148114},{"$f":"Calculations!Z39-Q24","v":411.69787735726095},{"$f":"Calculations!AA39-R24","v":2319.4593545107946},{"$f":"Calculations!AB39-S24","v":5.3869877605001477},{"$f":"Calculations!AC39-T24","v":243.66049603129414},{"$f":"Calculations!AD39-U24","v":647.82531887289144},{"$f":"Calculations!AE39-V24","v":421.49788413962256}]
["b","c",{"$f":"Calculations!L40-C25+Calculations!L31","v":542.27896713898997},{"$f":"Calculations!M40-D25+Calculations!M31","v":456.65879432341097},{"$f":"Calculations!N40-E25+Calculations!N31","v":2501.2845813662148},{"$f":"Calculations!O40-F25+Calculations!O31","v":724.99728195845205},{"$f":"Calculations!P40-G25+Calculations!P31","v":311.25308502591986},{"$f":"Calculations!Q40-H25+Calculations!Q31","v":205.41092708498681},{"$f":"Calculations!R40-I25+Calculations!R31","v":280},{"$f":"Calculations!S40-J25+Calculations!S31","v":1017.7587202014629},{"$f":"Calculations!T40-K25+Calculations!T31","v":868.99729942987869},null,"C",{"$f":"Calculations!W40-N25","v":3049.046482413587},{"$f":"Calculations!X40-O25","v":3293.4716845399616},{"$f":"Calculations!Y40-P25","v":1227.6196408960702},{"$f":"Calculations!Z40-Q25","v":528.46026649084354},{"$f":"Calculations!AA40-R25","v":1624.0309025499407},{"$f":"Calculations!AB40-S25","v":1488.5854589521261},{"$f":"Calculations!AC40-T25","v":162.68330338873966},{"$f":"Calculations!AD40-U25","v":2433.2050719341537},{"$f":"Calculations!AE40-V25","v":605.46027489555922}]
["b","d",{"$f":"Calculations!L41-C26+Calculations!L32","v":3924.5452579514704},{"$f":"Calculations!M41-D26+Calculations!M32","v":3789.8400052173738},{"$f":"Calculations!N41-E26+Calculations!N32","v":1101.0523765774142},{"$f":"Calculations!O41-F26+Calculations!O32","v":376.46085107622889},{"$f":"Calculations!P41-G26+Calculations!P32","v":3561.0743897200946},{"$f":"Calculations!Q41-H26+Calculations!Q32","v":397.97467853247588},{"$f":"Calculations!R41-I26+Calculations!R32","v":544.60048159562643},{"$f":"Calculations!S41-J26+Calculations!S32","v":292.84144472420121},{"$f":"Calculations!T41-K26+Calculations!T32","v":593.66084875572994},null,"D",{"$f":"Calculations!W41-N26","v":1958.9378345314617},{"$f":"Calculations!X41-O26","v":1346.0730223472278},{"$f":"Calculations!Y41-P26","v":537.34090441280568},{"$f":"Calculations!Z41-Q26","v":283.67863436724542},{"$f":"Calculations!AA41-R26","v":1382.1570313650896},{"$f":"Calculations!AB41-S26","v":1014.0860345232159},{"$f":"Calculations!AC41-T26","v":48.976810809434923},{"$f":"Calculations!AD41-U26","v":2074.1974961223041},{"$f":"Calculations!AE41-V26","v":195.77863129826966}]
["c","e",{"$f":"Calculations!L42-C27+Calculations!L33","v":4444.8765010303432},{"$f":"Calculations!M42-D27+Calculations!M33","v":4061.5408042192657},{"$f":"Calculations!N42-E27+Calculations!N33","v":312.62907488527247},{"$f":"Calculations!O42-F27+Calculations!O33","v":465.75682266243263},{"$f":"Calculations!P42-G27+Calculations!P33","v":4086.239219166257},{"$f":"Calculations!Q42-H27+Calculations!Q33","v":4992.9256568189021},{"$f":"Calculations!R42-I27+Calculations!R33","v":2214},{"$f":"Calculations!S42-J27+Calculations!S33","v":6204.5758052333967},{"$f":"Calculations!T42-K27+Calculations!T33","v":2514.7568277453906},null,"E",{"$f":"Calculations!W42-N27","v":2575.754022956688},{"$f":"Calculations!X42-O27","v":3029.8803753989496},{"$f":"Calculations!Y42-P27","v":398.41407247271968},{"$f":"Calculations!Z42-Q27","v":349.26497020240618},{"$f":"Calculations!AA42-R27","v":1693.249543576427},{"$f":"Calculations!AB42-S27","v":4052.4046736676646},{"$f":"Calculations!AC42-T27","v":777.03789016221481},{"$f":"Calculations!AD42-U27","v":6361.7512743744646},{"$f":"Calculations!AE42-V27","v":233.16497094519849}]
["d","e",{"$f":"Calculations!L43-C28+Calculations!L34","v":524.6304111114531},{"$f":"Calculations!M43-D28+Calculations!M34","v":808.35631638134714},{"$f":"Calculations!N43-E28+Calculations!N34","v":303.62943224819725},{"$f":"Calculations!O43-F28+Calculations!O34","v":520.89641765826195},{"$f":"Calculations!P43-G28+Calculations!P34","v":675.60481777612574},{"$f":"Calculations!Q43-H28+Calculations!Q34","v":3164.0973905139558},{"$f":"Calculations!R43-I28+Calculations!R34","v":1087.2531400232435},{"$f":"Calculations!S43-J28+Calculations!S34","v":5363.9767037901347},{"$f":"Calculations!T43-K28+Calculations!T34","v":1331.7964138408095},null,"F",{"$f":"Calculations!W43-N28","v":1011.6505668857899},{"$f":"Calculations!X43-O28","v":986.66699257897801},{"$f":"Calculations!Y43-P28","v":255.28481890598485},{"$f":"Calculations!Z43-Q28","v":20.938350042058875},{"$f":"Calculations!AA43-R28","v":517.62296379231611},{"$f":"Calculations!AB43-S28","v":1679.8431500012352},{"$f":"Calculations!AC43-T28","v":832.36132015059297},{"$f":"Calculations!AD43-U28","v":2487.61801110033},{"$f":"Calculations!AE43-V28","v":15.838350152098506}]
["e","f",{"$f":"Calculations!L44-C29+Calculations!L35","v":2023.3011337715798},{"$f":"Calculations!M44-D29+Calculations!M35","v":1881.3197830453951},{"$f":"Calculations!N44-E29+Calculations!N35","v":510.5696378119697},{"$f":"Calculations!O44-F29+Calculations!O35","v":41.876700084117751},{"$f":"Calculations!P44-G29+Calculations!P35","v":3350.1977801391636},{"$f":"Calculations!Q44-H29+Calculations!Q35","v":4796.1863000024705},{"$f":"Calculations!R44-I29+Calculations!R35","v":3101.2226403011859},{"$f":"Calculations!S44-J29+Calculations!S35","v":6417.2004258422885},{"$f":"Calculations!T44-K29+Calculations!T35","v":1468.1767003041971}]
[]
["NN Daily Income (UIOSI)",null,11,22,33,44,55,66,77,88,"00",null,"NN Daily Income (UIOSI)",11,22,33,44,55,66,77,88,"00"]
["a","b",{"$f":"Calculations!L47","v":52.526568014879786},{"$f":"Calculations!M47","v":404.26062005154552},{"$f":"Calculations!N47","v":119.23809445319421},{"$f":"Calculations!O47","v":5.1578461852825397},{"$f":"Calculations!P47","v":2269.855547600635},{"$f":"Calculations!Q47","v":20.886488237105709},{"$f":"Calculations!R47","v":114.47214541083535},{"$f":"Calculations!S47","v":172.30961725519361},{"$f":"Calculations!T47","v":9.7971226334111243},null,"A",{"$f":"Calculations!W47","v":41.215649846721483},{"$f":"Calculations!X47","v":277.94137174477657},{"$f":"Calculations!Y47","v":66.446233860014019},{"$f":"Calculations!Z47","v":60.448163764363898},{"$f":"Calculations!AA47","v":1560.7234290875572},{"$f":"Calculations!AB47","v":107.81345358355573},{"$f":"Calculations!AC47","v":155.99999999998082},{"$f":"Calculations!AD47","v":90.739327764841789},{"$f":"Calculations!AE47","v":12.546057206599464}]
["a","c",{"$f":"Calculations!L48","v":29.904731678563184},{"$f":"Calculations!M48","v":151.62212343800763},{"$f":"Calculations!N48","v":13.654373266833826},{"$f":"Calculations!O48","v":115.73848134344526},{"$f":"Calculations!P48","v":851.59131057447962},{"$f":"Calculations!Q48","v":194.74041893000575},{"$f":"Calculations!R48","v":197.52785458912626},{"$f":"Calculations!S48","v":9.169038274489969},{"$f":"Calculations!T48","v":15.294991779787804},null,"B",{"$f":"Calculations!W48","v":70.198283006345747},{"$f":"Calculations!X48","v":443.25954508309076},{"$f":"Calculations!Y48","v":136.09147454501573},{"$f":"Calculations!Z48","v":127.57261180755967},{"$f":"Calculations!AA48","v":1996.288269270588},{"$f":"Calculations!AB48","v":112.74835000977933},{"$f":"Calculations!AC48","v":95.887169026913426},{"$f":"Calculations!AD48","v":180.60206002895464},{"$f":"Calculations!AE48","v":122.97309978762112}]
["b","c",{"$f":"Calculations!L49","v":22.514571354776304},{"$f":"Calculations!M49","v":60.411363842605049},{"$f":"Calculations!N49","v":106.24364053011662},{"$f":"Calculations!O49","v":216.9234151570156},{"$f":"Calculations!P49","v":347.61762818242818},{"$f":"Calculations!Q49","v":202.68336103113626},{"$f":"Calculations!R49","v":0},{"$f":"Calculations!S49","v":126.47551768388014},{"$f":"Calculations!T49","v":137.63905728551438},null,"C",{"$f":"Calculations!W49","v":543.13930696663772},{"$f":"Calculations!X49","v":413.72701635450181},{"$f":"Calculations!Y49","v":65.13803068812156},{"$f":"Calculations!Z49","v":181.36002201056746},{"$f":"Calculations!AA49","v":1452.5632785689988},{"$f":"Calculations!AB49","v":1063.959033714111},{"$f":"Calculations!AC49","v":98.763927294563132},{"$f":"Calculations!AD49","v":772.39429017998486},{"$f":"Calculations!AE49","v":147.92271294046168}]
["b","d",{"$f":"Calculations!L50","v":65.355426643035401},{"$f":"Calculations!M50","v":421.847106272031},{"$f":"Calculations!N50","v":46.701214106720641},{"$f":"Calculations!O50","v":33.0639622728212},{"$f":"Calculations!P50","v":1375.103362758113},{"$f":"Calculations!Q50","v":1.9268507513166808},{"$f":"Calculations!R50","v":77.3021926429915},{"$f":"Calculations!S50","v":62.418985118835529},{"$f":"Calculations!T50","v":98.510019656316715},null,"D",{"$f":"Calculations!W50","v":62.797409025911833},{"$f":"Calculations!X50","v":219.64267361965699},{"$f":"Calculations!Y50","v":33.242922085270294},{"$f":"Calculations!Z50","v":31.56105489679075},{"$f":"Calculations!AA50","v":725.7589476308583},{"$f":"Calculations!AB50","v":106.17009452007532},{"$f":"Calculations!AC50","v":45.000000000006409},{"$f":"Calculations!AD50","v":780.05090119231534},{"$f":"Calculations!AE50","v":81.70469506199511}]
["c","e",{"$f":"Calculations!L51","v":1033.859310899936},{"$f":"Calculations!M51","v":615.42054542839094},{"$f":"Calculations!N51","v":10.378047579292659},{"$f":"Calculations!O51","v":30.058147520674108},{"$f":"Calculations!P51","v":1705.9176183810898},{"$f":"Calculations!Q51","v":1730.4942874670801},{"$f":"Calculations!R51","v":0},{"$f":"Calculations!S51","v":1409.1440244015996},{"$f":"Calculations!T51","v":142.91137681562117},null,"E",{"$f":"Calculations!W51","v":547.04935115437286},{"$f":"Calculations!X51","v":316.42939319790537},{"$f":"Calculations!Y51","v":15.081338821567837},{"$f":"Calculations!Z51","v":30.058147520717728},{"$f":"Calculations!AA51","v":1296.1660754421728},{"$f":"Calculations!AB51","v":1602.1814405252185},{"$f":"Calculations!AC51","v":288.09890367852347},{"$f":"Calculations!AD51","v":2396.913420833801},{"$f":"Calculations!AE51","v":108.67940432248496}]
["d","e",{"$f":"Calculations!L52","v":60.239391408788265},{"$f":"Calculations!M52","v":17.438240967282972},{"$f":"Calculations!N52","v":19.784630063819943},{"$f":"Calculations!O52","v":30.058147520760304},{"$f":"Calculations!P52","v":76.414532503603624},{"$f":"Calculations!Q52","v":210.41333828883396},{"$f":"Calculations!R52","v":12.697807357021318},{"$f":"Calculations!S52","v":1497.6828172657952},{"$f":"Calculations!T52","v":64.899370467673506},null,"F",{"$f":"Calculations!W52","v":1.0822539394482739E-11},{"$f":"Calculations!X52","v":6.8425265453705739E-11},{"$f":"Calculations!Y52","v":1.1535279849531482E-11},{"$f":"Calculations!Z52","v":5.2309768965392817E-13},{"$f":"Calculations!AA52","v":404.99999999982595},{"$f":"Calculations!AB52","v":631.72762764726133},{"$f":"Calculations!AC52","v":281.75000000001279},{"$f":"Calculations!AD52","v":943.50000000010346},{"$f":"Calculations!AE52","v":4.7740306808376056}]
["e","f",{"$f":"Calculations!L53","v":2.1645078788965479E-11},{"$f":"Calculations!M53","v":1.3685053090741148E-10},{"$f":"Calculations!N53","v":2.3070559699062964E-11},{"$f":"Calculations!O53","v":1.0461953793078563E-12},{"$f":"Calculations!P53","v":809.99999999965189},{"$f":"Calculations!Q53","v":1263.4552552945227},{"$f":"Calculations!R53","v":563.50000000002558},{"$f":"Calculations!S53","v":1887.0000000002069},{"$f":"Calculations!T53","v":9.5480613616752112}]
[]
["korelace finálních UIOSI plateb se simulovanými UIOSI",null,{"$f":"CORREL(C23:C29,C41:C47)","v":0.99595077766556084},{"$f":"CORREL(D23:D29,D41:D47)","v":0.18500827516073015},0.1907879706154077,0.94160993438583096,0.71535082756853452,0.98309336662553648,0.89542728634925217,0.87687867095978544,0.87526081382014798,null,null,{"$f":"CORREL(N41:N46,N23:N28)","v":0.998037282828247},{"$f":"CORREL(O41:O46,O23:O28)","v":0.28220395755446276},0.5482876272588797,0.95166469856313574,0.78647605455326797,0.99400651601001599,0.88709575972904864,0.96678453967477374,0.9854961368385311]
[]
["korelace pouze socializovaných UIOSI plateb se simulovanými UIOSI",null,{"$f":"CORREL(C14:C20,C41:C47)","v":{"$error":"#DIV/0!"}},{"$f":"CORREL(D14:D20,D41:D47)","v":0.57945233605484792},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.59226763787411807,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.38102442897854333,{"$error":"#DIV/0!"},null,null,{"$f":"CORREL(N41:N46,N14:N19)","v":{"$error":"#DIV/0!"}},{"$f":"CORREL(O41:O46,O14:O19)","v":0.98433296193129494},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.90925560549134976,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.99285103390740936,{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"UIOSI (soc)",11,22,33,44,55,66,77,88,"00"]
[null,"A",{"$f":"(C23+C24)/2","v":50.599999999999994},{"$f":"(D23+D24)/2","v":313.59171474850473},40.000000000000568,100,1505.6687009602861,86.700000000000387,226.5,139.66304171665388,25.300000000000111]
[null,"B",{"$f":"(C23+C25+C26)/2","v":50.599999999999994},{"$f":"(D23+D25+D26)/2","v":361.16549726796205},67.999999999999972,115.50000000000014,1416.1688477286032,154.20000000000024,122,345.26074916306652,105.70000000000024]
[null,"C",{"$f":"(C24+C25+C27)/2","v":543.65000000000032},{"$f":"(D24+D25+D27)/2","v":386.71684962822718},108.00000000000054,215.50000000000014,1979.2296600220259,943.75000000000068,109.5,1185.1599104838861,138.50000000000006]
[null,"D",{"$f":"(C26+C28)/2","v":37.950000000000045},{"$f":"(D26+D28)/2","v":327.78973705131767},50,0,317.54812800223897,221.4500000000001,62.5,512.708610911184,87.900000000000077]
[null,"E",{"$f":"(C27+C28+C29)/2","v":581.60000000000036},{"$f":"(D27+D28+D29)/2","v":210.74551331973083},50,0,1621.3330225688505,1586.1000000000006,265.74999999999994,2228.252827176475,116.10000000000008]
[null,"F",{"$f":"C29/2","v":0},{"$f":"D29/2","v":70.990687984257832},0,0,596.55164071799607,632.40000000000009,208.24999999999994,753.15486054873463,5.1000000000000725]

{"sheet":"Daily Optimization ","index":15,"n_rows":34,"n_cols":18,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,6],[21,0,21,6]]}
["Net Position",null,null,null,null,null,null,null,"price",null,null,"From","To","Spread","Welfare","Intuitive Check"]
[null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone A",{"$f":"'external data'!B12","v":41},null,"a","b",{"$f":"J3-J2","v":-9.1999999999999993},{"$f":"N2*I12","v":3456.7671647345619},{"$f":"IF(OR(N2=0,I12=0),1,IF(OR(AND(N2<0,I12<0),(AND(N2>0,I12>0))),1,0))","v":1},{"$f":"IF(N2<=0,-100000,0)","v":-100000},{"$f":"IF(N2<0,0,100000)","v":0}]
["LTN Inclusion",{"$f":"Calculations!E16","v":-21},{"$f":"Calculations!F16","v":-38},{"$f":"Calculations!G16","v":208},{"$f":"Calculations!H16","v":-128},{"$f":"Calculations!I16","v":24},{"$f":"Calculations!J16","v":-45},null,"zone B",{"$f":"'external data'!B13","v":31.8},null,"a","c",{"$f":"J4-J2","v":-7.2000000000000028},{"$f":"N3*I13","v":0},{"$f":"IF(OR(N3=0,I13=0),1,IF(OR(AND(N3<0,I13<0),(AND(N3>0,I13>0))),1,0))","v":1},{"$f":"IF(N3<=0,-100000,0)","v":-100000},{"$f":"IF(N3<0,0,100000)","v":0}]
[null,null,null,null,null,null,null,null,"zone C",{"$f":"'external data'!B14","v":33.799999999999997},null,"b","c",{"$f":"J4-J3","v":1.9999999999999964},1771.2851950038814,1,0,100000]
[null,"MAX load","Abs Final AAF","Final AAF",null,null,null,null,"zone D",{"$f":"'external data'!B15","v":41},null,"b","d",{"$f":"J5-J3","v":9.1999999999999993},-1957.4493881101332,0,0,100000]
["G",{"$f":"Calculations!F20","v":220},{"$f":"ABS(SUMPRODUCT(PTDF!$B3:$G3,$B$25:$G$25))","v":125.20827712704369},{"$f":"SUMPRODUCT(PTDF!$B3:$G3,$B$25:$G$25)","v":125.20827712704369},null,null,null,null,"zone E",{"$f":"'external data'!B16","v":42.1},null,"c","e",{"$f":"J6-J4","v":8.3000000000000043},5490.7114283668207,1,0,100000]
["H",{"$f":"Calculations!F21","v":220},{"$f":"ABS(SUMPRODUCT(PTDF!$B4:$G4,$B$25:$G$25))","v":220.00000093300204},{"$f":"SUMPRODUCT(PTDF!$B4:$G4,$B$25:$G$25)","v":220.00000093300204},null,null,null,null,"zone F",{"$f":"'external data'!B17","v":37.6},null,"d","e",{"$f":"J6-J5","v":1.1000000000000014},201.95269221772156,1,0,100000]
["I",{"$f":"Calculations!F22","v":280},{"$f":"ABS(SUMPRODUCT(PTDF!$B5:$G5,$B$25:$G$25))","v":164.35224942393697},{"$f":"SUMPRODUCT(PTDF!$B5:$G5,$B$25:$G$25)","v":164.35224942393697},null,null,null,null,null,null,null,"e","f",{"$f":"J7-J6","v":-4.5},1793.6940127805003,1,-100000,0]
["L",{"$f":"Calculations!F23","v":280},{"$f":"ABS(SUMPRODUCT(PTDF!$B6:$G6,$B$25:$G$25))","v":23.334015168184582},{"$f":"SUMPRODUCT(PTDF!$B6:$G6,$B$25:$G$25)","v":23.334015168184582},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2:O8)","v":10756.961104993354}]
["M",{"$f":"Calculations!F24","v":280},{"$f":"ABS(SUMPRODUCT(PTDF!$B7:$G7,$B$25:$G$25))","v":105.72018705386159},{"$f":"SUMPRODUCT(PTDF!$B7:$G7,$B$25:$G$25)","v":105.72018705386159}]
["O",{"$f":"Calculations!F25","v":280},{"$f":"ABS(SUMPRODUCT(PTDF!$B8:$G8,$B$25:$G$25))","v":24.079781982912792},{"$f":"SUMPRODUCT(PTDF!$B8:$G8,$B$25:$G$25)","v":-24.079781982912792},null,null,"From","To","Daily com.flow"]
["P",{"$f":"Calculations!F26","v":220},{"$f":"ABS(SUMPRODUCT(PTDF!$B9:$G9,$B$25:$G$25))","v":219.99999902266438},{"$f":"SUMPRODUCT(PTDF!$B9:$G9,$B$25:$G$25)","v":219.99999902266438},null,null,"a","b",-375.73556138419156]
["Q",{"$f":"Calculations!F27","v":280},{"$f":"ABS(SUMPRODUCT(PTDF!$B10:$G10,$B$25:$G$25))","v":236.12485357734113},{"$f":"SUMPRODUCT(PTDF!$B10:$G10,$B$25:$G$25)","v":236.12485357734113},null,null,"a","c",0]
["R",{"$f":"Calculations!F28","v":310},{"$f":"ABS(SUMPRODUCT(PTDF!$B11:$G11,$B$25:$G$25))","v":199.41098946957817},{"$f":"SUMPRODUCT(PTDF!$B11:$G11,$B$25:$G$25)","v":199.41098946957817},null,null,"b","c",885.6425975019423]
["U",{"$f":"Calculations!F29","v":280},{"$f":"ABS(SUMPRODUCT(PTDF!$B12:$G12,$B$25:$G$25))","v":280.00000090701894},{"$f":"SUMPRODUCT(PTDF!$B12:$G12,$B$25:$G$25)","v":280.00000090701894},null,null,"b","d",-212.76623783805798]
["X",{"$f":"Calculations!F30","v":220},{"$f":"ABS(SUMPRODUCT(PTDF!$B13:$G13,$B$25:$G$25))","v":28.193268155975012},{"$f":"SUMPRODUCT(PTDF!$B13:$G13,$B$25:$G$25)","v":28.193268155975012},null,null,"c","e",661.53149739359253]
["AJ",{"$f":"Calculations!F31","v":350},{"$f":"ABS(SUMPRODUCT(PTDF!$B14:$G14,$B$25:$G$25))","v":349.99999947049116},{"$f":"SUMPRODUCT(PTDF!$B14:$G14,$B$25:$G$25)","v":-349.99999947049116},null,null,"d","e",183.59335656156483]
["AO",{"$f":"Calculations!F32","v":220},{"$f":"ABS(SUMPRODUCT(PTDF!$B15:$G15,$B$25:$G$25))","v":219.99999998308459},{"$f":"SUMPRODUCT(PTDF!$B15:$G15,$B$25:$G$25)","v":-219.99999998308459},null,null,"e","f",-398.59866950677787]
["AP",{"$f":"Calculations!F33","v":310},{"$f":"ABS(SUMPRODUCT(PTDF!$B16:$G16,$B$25:$G$25))","v":133.59866952349876},{"$f":"SUMPRODUCT(PTDF!$B16:$G16,$B$25:$G$25)","v":-133.59866952349876}]
[]
[]
["Net Position [MW]"]
[null,"zone A","zone B","zone C","zone D","zone E","zone F"]
["LTN Inclusion",{"$f":"B3","v":-21},{"$f":"C3","v":-38},208,-128,24,-45]
["Daily Inclusion",{"$f":"B24+I12+I13","v":-396.73556138419156},{"$f":"C24+I14+I15-I12","v":1010.6119210480759},{"$f":"D24+I16-I14-I13","v":-16.111100108349774},{"$f":"+E24+I17-I15","v":268.35959439962278},{"$f":"+F24-I16-I17+I18","v":-1219.7235234619352},{"$f":"+G24-I18","v":353.59866950677787},null,"Přepis do zones"]
[]
["Daily Inclusion"]
["balance"]
["zone A",{"$f":"B25","v":-396.73556138419156}]
["zone B",{"$f":"C25","v":1010.6119210480759}]
["zone C",{"$f":"D25","v":-16.111100108349774}]
["zone D",{"$f":"E25","v":268.35959439962278}]
["zone E",{"$f":"F25","v":-1219.7235234619352}]
["zone F",{"$f":"G25","v":353.59866950677787}]

{"sheet":"test 1","index":16,"n_rows":52,"n_cols":22,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[10,0,10,5],[12,2,12,8],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14]]}
[null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-",null,"price"]
["a","b",0,0,0.2,0.2,0,0,{"$f":"C3*E3","v":0},{"$f":"D3*F3","v":0},{"$f":"G3-H3","v":0},{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0},{"$f":"V4-V3","v":-0.20000000000000284},{"$f":"-N3","v":0.20000000000000284},{"$f":"L3*MAX(0,N3)","v":0},{"$f":"M3*MAX(0,O3)","v":0},{"$f":"(C3-G3)*E3","v":0},0,null,"zone A",35]
["a","c",0,0,0.6,0.6,0,0,{"$f":"C4*E4","v":0},0,{"$f":"G4-H4","v":0},{"$f":"C4-G4","v":0},0,{"$f":"V5-V3","v":-1.2000000000000028},1.2000000000000028,{"$f":"L4*MAX(0,N4)","v":0},0,0,0,null,"zone B",34.799999999999997]
["b","c",0,0,2,2,0,0,0,0,0,0,0,{"$f":"V5-V4","v":-1},{"$f":"-N5","v":1},0,0,0,0,null,"zone C",33.799999999999997]
["b","d",0,0,0.6,0.6,0,0,0,0,0,0,0,{"$f":"V6-V4","v":0.20000000000000284},-0.20000000000000284,0,0,0,0,null,"zone D",35]
["c","e",0,0,10,10,0,0,0,0,0,0,0,{"$f":"V7-V5","v":8.9000000000000057},-8.9000000000000057,0,0,0,0,null,"zone E",42.7]
["d","e",0,0,7.7000000000000028,7.7000000000000028,0,0,0,0,0,0,0,{"$f":"V7-V6","v":7.7000000000000028},-7.7000000000000028,0,0,0,0,null,"zone F",30.3]
["e","f",0,1,0.1,0.1,0,1,0,0.1,-1,0,0,{"$f":"V8-V7","v":-12.400000000000002},12.400000000000002,0,0,0,0]
[]
["Kdyby uplatnil své kapacitní právo získá LT * Spread ",null,null,null,null,null,"=",{"$f":"H9*O9","v":12.400000000000002}," →","UIOSI platba",null," →",{"$f":"H11/2","v":6.2000000000000011},"pro TSO E a F"]
[]
[null,null,"Net Position [MW]",null,null,null,null,null,null,null,"zone A",0,null,null,"Cong. Inc. Celkem",null,{"$f":"-SUMPRODUCT(L13:L18,V3:V8)","v":12.400000000000002}]
[null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone B",0]
[null,null,"Base Case",0,0,0,0,0,0,null,"zone C",0]
[null,null,"LTN Inclusion",{"$f":"D15+K3+K4","v":0},{"$f":"E15+K5+K6-K3","v":0},{"$f":"F15+K7-K5-K4","v":0},{"$f":"+G15+K8-K6","v":0},{"$f":"+H15-K7-K8+K9","v":-1},{"$f":"+I15-K9","v":1},null,"zone D",0]
[null,null,null,null,null,null,null,null,null,null,"zone E",-1,null,"start","end","type","test 1"]
[null,null,null,null,null,null,null,null,null,null,"zone F",1,null,"A","B","int",{"$f":"ABS(E23*N3)","v":1.7193449041457388E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",1.031606942470378E-2]
[null,"AAF",null,null,null,null,"CB","test 1",null,null,null,null,null,"B","C","int",1.3649073395257005E-2]
[null,null,null,null,null,null,"G",{"$f":"SUMPRODUCT(PTDF!B3:G3,$D$16:$I$16)","v":-3.1685418280602562E-3},null,null,null,null,null,"B","D","int",4.4491595830664383E-3]
[null,"start","end","type","test 1",null,"H",{"$f":"SUMPRODUCT(PTDF!B4:G4,$D$16:$I$16)","v":-5.4281826926683152E-3},null,null,null,null,null,"C","E","int",0.19798760144695973]
[null,"A","B","int",{"$f":"H21+H22","v":-8.5967245207285714E-3},null,"I",{"$f":"SUMPRODUCT(PTDF!B5:G5,$D$16:$I$16)","v":-7.3612571152636974E-3},null,null,null,null,null,"D","E","int",0.17129264394783666]
[null,"A","C","int",{"$f":"H31+H24","v":8.5967245205864629E-3},null,"L",{"$f":"SUMPRODUCT(PTDF!B6:G6,$D$16:$I$16)","v":3.2321338325402849E-3},null,null,null,null,null,"E","F","int",12.400000000001059]
[null,"B","C","int",{"$f":"H23+H27+H29","v":-1.3649073395257005E-2},null,"M",{"$f":"SUMPRODUCT(PTDF!B7:G7,$D$16:$I$16)","v":1.0981688386550559E-2},null,null,null,null,null,"sum",null,null,{"$f":"SUM(Q18:Q24)","v":12.799413892703029}]
[null,"B","D","int",{"$f":"H25+H26","v":2.2245797915331877E-2},null,"O",{"$f":"SUMPRODUCT(PTDF!B8:G8,$D$16:$I$16)","v":1.1264109528781319E-2}]
[null,"C","E","int",{"$f":"H28+H30","v":-2.2245797915388721E-2},null,"P",{"$f":"SUMPRODUCT(PTDF!B9:G9,$D$16:$I$16)","v":1.3393280340778801E-2},null,null,null,null,null,"start","end","type","test 1"]
[null,"D","E","int",{"$f":"H32","v":-2.2245797915303456E-2},null,"Q",{"$f":"SUMPRODUCT(PTDF!B10:G10,$D$16:$I$16)","v":3.1803540771079497E-2},null,null,null,null,null,"A","B","int",{"$f":"Q18/Q$25","v":1.3432997155642733E-4}]
[null,"E","F","int",{"$f":"H33+H34","v":-1.0000000000000853},null,"R",{"$f":"SUMPRODUCT(PTDF!B11:G11,$D$16:$I$16)","v":-1.9681096620772109E-2},null,null,null,null,null,"A","C","int",{"$f":"Q19/Q$25","v":8.0597982932523117E-4}]
[null,null,null,null,null,null,"U",{"$f":"SUMPRODUCT(PTDF!B12:G12,$D$16:$I$16)","v":-5.4049338686468218E-2},null,null,null,null,null,"B","C","int",1.066382688275935E-3]
[null,null,null,null,null,null,"X",{"$f":"SUMPRODUCT(PTDF!B13:G13,$D$16:$I$16)","v":5.364590688046178E-3},null,null,null,null,null,"B","D","int",3.4760650920140281E-4]
[null,null,null,null,null,null,"AJ",{"$f":"SUMPRODUCT(PTDF!B14:G14,$D$16:$I$16)","v":-2.2245797915303456E-2},null,null,null,null,null,"C","E","int",1.5468489659501742E-2]
[null,null,null,null,null,null,"AO",{"$f":"SUMPRODUCT(PTDF!B15:G15,$D$16:$I$16)","v":-0.49654872757429303},null,null,null,null,null,"D","E","int",1.3382850604236725E-2]
[null,null,null,null,null,null,"AP",{"$f":"SUMPRODUCT(PTDF!B16:G16,$D$16:$I$16)","v":-0.50345127242579224},null,null,null,null,null,"E","F","int",0.96879436073790248]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"start","end","type","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","int",{"$f":"Q28*$Q$13","v":1.6656916472996993E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",{"$f":"Q29*$Q$13","v":9.994149883632869E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","C","int",1.3223145334621596E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","D","int",4.3103207140973952E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C","E","int",0.19180927177782162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"D","E","int",0.16594734749253542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E","F","int",12.013050073149993]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zone","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"0.5*(Q37+Q38)","v":5.8299207654662838E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"0.5*(Q37+Q39+Q40)","v":9.5995788480093443E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"0.5*(Q38+Q39+Q41)","v":0.10751328349803804}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"0.5*(Q40+Q42)","v":8.5128834103316411E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"0.5*(Q41+Q42+Q43)","v":6.1854033462101752}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"0.5*(Q43)","v":6.0065250365749963}]

{"sheet":"test 2","index":17,"n_rows":52,"n_cols":22,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[10,0,10,5],[12,2,12,8],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14]]}
[null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-",null,"price"]
["a","b",0,0,0.2,0.2,0,0,{"$f":"C3*E3","v":0},{"$f":"D3*F3","v":0},{"$f":"G3-H3","v":0},{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0},{"$f":"V4-V3","v":-0.20000000000000284},{"$f":"-N3","v":0.20000000000000284},{"$f":"L3*MAX(0,N3)","v":0},{"$f":"M3*MAX(0,O3)","v":0},{"$f":"(C3-G3)*E3","v":0},0,null,"zone A",35]
["a","c",0,10,0.6,0.6,0,10,{"$f":"C4*E4","v":0},6,{"$f":"G4-H4","v":-10},{"$f":"C4-G4","v":0},0,{"$f":"V5-V3","v":-1.2000000000000028},1.2000000000000028,{"$f":"L4*MAX(0,N4)","v":0},0,0,0,null,"zone B",34.799999999999997]
["b","c",0,0,2,2,0,0,0,0,0,0,0,{"$f":"V5-V4","v":-1},{"$f":"-N5","v":1},0,0,0,0,null,"zone C",33.799999999999997]
["b","d",0,0,0.6,0.6,0,0,0,0,0,0,0,{"$f":"V6-V4","v":0.20000000000000284},-0.20000000000000284,0,0,0,0,null,"zone D",35]
["c","e",0,0,10,10,0,0,0,0,0,0,0,{"$f":"V7-V5","v":8.9000000000000057},-8.9000000000000057,0,0,0,0,null,"zone E",42.7]
["d","e",0,0,7.7000000000000028,7.7000000000000028,0,0,0,0,0,0,0,{"$f":"V7-V6","v":7.7000000000000028},-7.7000000000000028,0,0,0,0,null,"zone F",30.3]
["e","f",0,0,0.1,0.1,0,0,0,0,0,0,0,{"$f":"V8-V7","v":-12.400000000000002},12.400000000000002,0,0,0,0]
[]
["Kdyby uplatnil své kapacitní právo získá LT * Spread ",null,null,null,null,null,"=",{"$f":"H4*O4","v":12.000000000000028}," →","UIOSI platba",null," →",{"$f":"H11/2","v":6.0000000000000142},"pro TSO A a C"]
[]
[null,null,"Net Position [MW]",null,null,null,null,null,null,null,"zone A",{"$f":"D16","v":-10},null,null,"Cong. Inc. Celkem",null,{"$f":"-SUMPRODUCT(L13:L18,V3:V8)","v":12}]
[null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone B",{"$f":"E16","v":0}]
[null,null,"Base Case",0,0,0,0,0,0,null,"zone C",{"$f":"F16","v":10}]
[null,null,"LTN Inclusion",{"$f":"D15+K3+K4","v":-10},{"$f":"E15+K5+K6-K3","v":0},{"$f":"F15+K7-K5-K4","v":10},{"$f":"+G15+K8-K6","v":0},{"$f":"+H15-K7-K8+K9","v":0},{"$f":"+I15-K9","v":0},null,"zone D",{"$f":"G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,"zone E",{"$f":"H16","v":0},null,"start","end","type","test 2"]
[null,null,null,null,null,null,null,null,null,null,"zone F",{"$f":"I16","v":0},null,"A","B","int",{"$f":"ABS(E23*N3)","v":0.95810556834071947}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",6.251366589955226]
[null,"AAF",null,null,null,null,"CB","test 2",null,null,null,null,null,"B","C","int",4.1853743151791889]
[null,null,null,null,null,null,"G",{"$f":"SUMPRODUCT(PTDF!B3:G3,$D$16:$I$16)","v":1.7145784021979082},null,null,null,null,null,"B","D","int",0.12103070530580057]
[null,"start","end","type","test 2",null,"H",{"$f":"SUMPRODUCT(PTDF!B4:G4,$D$16:$I$16)","v":3.0759494395056208},null,null,null,null,null,"C","E","int",5.3858663860682121]
[null,"A","B","int",{"$f":"H21+H22","v":4.7905278417035291},null,"I",{"$f":"SUMPRODUCT(PTDF!B5:G5,$D$16:$I$16)","v":-0.86432478196698526},null,null,null,null,null,"D","E","int",4.6596821542727103]
[null,"A","C","int",{"$f":"H31+H24","v":5.2094721582960091},null,"L",{"$f":"SUMPRODUCT(PTDF!B6:G6,$D$16:$I$16)","v":2.0584632791706525},null,null,null,null,null,"E","F","int",2.995648173964583E-11]
[null,"B","C","int",{"$f":"H23+H27+H29","v":-4.1853743151791889},null,"M",{"$f":"SUMPRODUCT(PTDF!B7:G7,$D$16:$I$16)","v":-0.51629191388855133},null,null,null,null,null,"sum",null,null,{"$f":"SUM(Q18:Q24)","v":21.561425719151813}]
[null,"B","D","int",{"$f":"H25+H26","v":-0.60515352652899423},null,"O",{"$f":"SUMPRODUCT(PTDF!B8:G8,$D$16:$I$16)","v":-8.88616126404429E-2}]
[null,"C","E","int",{"$f":"H28+H30","v":0.60515352652451782},null,"P",{"$f":"SUMPRODUCT(PTDF!B9:G9,$D$16:$I$16)","v":-2.0885497464911396},null,null,null,null,null,"start","end","type","test 2"]
[null,"D","E","int",{"$f":"H32","v":0.60515352652892318},null,"Q",{"$f":"SUMPRODUCT(PTDF!B10:G10,$D$16:$I$16)","v":0.35678329936835951},null,null,null,null,null,"A","B","int",{"$f":"Q18/Q$25","v":4.4436095313014838E-2}]
[null,"E","F","int",{"$f":"H33+H34","v":2.4158453015843406E-12},null,"R",{"$f":"SUMPRODUCT(PTDF!B11:G11,$D$16:$I$16)","v":-1.2324997867210641},null,null,null,null,null,"A","C","int",{"$f":"Q19/Q$25","v":0.28993289550433043}]
[null,null,null,null,null,null,"U",{"$f":"SUMPRODUCT(PTDF!B12:G12,$D$16:$I$16)","v":0.24837022715615831},null,null,null,null,null,"B","C","int",0.19411398715909375]
[null,null,null,null,null,null,"X",{"$f":"SUMPRODUCT(PTDF!B13:G13,$D$16:$I$16)","v":3.1510088791253565},null,null,null,null,null,"B","D","int",5.6132978812387033E-3]
[null,null,null,null,null,null,"AJ",{"$f":"SUMPRODUCT(PTDF!B14:G14,$D$16:$I$16)","v":0.60515352652892318},null,null,null,null,null,"C","E","int",0.24979175571327117]
[null,null,null,null,null,null,"AO",{"$f":"SUMPRODUCT(PTDF!B15:G15,$D$16:$I$16)","v":8.236511956454251E-2},null,null,null,null,null,"D","E","int",0.21611196842766173]
[null,null,null,null,null,null,"AP",{"$f":"SUMPRODUCT(PTDF!B16:G16,$D$16:$I$16)","v":-8.2365119562126665E-2},null,null,null,null,null,"E","F","int",1.3893553297376414E-12]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"start","end","type","test 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","int",{"$f":"Q28*$Q$13","v":0.53323314375617803}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",{"$f":"Q29*$Q$13","v":3.4791947460519652}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","C","int",2.3293678459091249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","D","int",6.7359574574864439E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C","E","int",2.997501068559254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"D","E","int",2.5933436211319405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E","F","int",1.6672263956851698E-11]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zone","test 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"0.5*(Q37+Q38)","v":2.0062139449040717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"0.5*(Q37+Q39+Q40)","v":1.4649802821200837}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"0.5*(Q38+Q39+Q41)","v":4.4030318302601721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"0.5*(Q40+Q42)","v":1.3303515978534024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"0.5*(Q41+Q42+Q43)","v":2.7954223448539333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"0.5*(Q43)","v":8.3361319784258488E-12}]

{"sheet":"22","index":18,"n_rows":52,"n_cols":25,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[10,0,10,5],[12,2,12,8],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14]]}
[null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-",null,"price"]
["a","b",0,0,0.2,10,0,0,{"$f":"C3*E3","v":0},{"$f":"D3*F3","v":0},{"$f":"G3-H3","v":0},{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0},{"$f":"V4-V3","v":-9.1999999999999993},{"$f":"-N3","v":9.1999999999999993},{"$f":"G3*MAX(0,N3)","v":0},{"$f":"H3*MAX(0,O3)","v":0},{"$f":"(C3-G3)*E3","v":0},0,null,"zone A",41]
["a","c",0,65,0.6,5,0,65,{"$f":"C4*E4","v":0},325,{"$f":"G4-H4","v":-65},{"$f":"C4-G4","v":0},0,{"$f":"V5-V3","v":-7.2000000000000028},7.2000000000000028,{"$f":"G4*MAX(0,N4)","v":0},468.00000000000017,0,0,null,"zone B",31.8]
["b","c",0,0,2,1,0,0,0,0,0,0,0,{"$f":"V5-V4","v":1.9999999999999964},{"$f":"-N5","v":-1.9999999999999964},0,0,0,0,null,"zone C",33.799999999999997]
["b","d",120,0,0.6,3,120,0,72,0,120,0,0,{"$f":"V6-V4","v":9.1999999999999993},-9.1999999999999993,1104,0,0,0,null,"zone D",41]
["c","e",0,0,10,2,0,0,0,0,0,0,0,{"$f":"V7-V5","v":8.3000000000000043},-8.3000000000000043,0,0,0,0,null,"zone E",42.1]
["d","e",90,0,7.7000000000000028,3.3,90,0,693.00000000000023,0,90,0,0,{"$f":"V7-V6","v":1.1000000000000014},-1.1000000000000014,99.000000000000128,0,0,0,null,"zone F",37.6]
["e","f",0,0,0.1,14,0,0,0,0,0,0,0,{"$f":"V8-V7","v":-4.5},4.5,0,0,0,0]
[]
["Kdyby uplatnil své kapacitní právo získá LT * Spread ",null,null,null,null,null,"=",{"$f":"SUM(P3:Q9)","v":1671.0000000000005}]
[]
[null,null,"Net Position [MW]",null,null,null,null,null,null,null,"zone A",{"$f":"D16","v":-65},null,null,"Cong. Inc. Celkem",null,{"$f":"-SUMPRODUCT(L13:L18,V3:V8)","v":1671},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone B",{"$f":"E16","v":120}]
[null,null,"Base Case",0,0,0,0,0,0,null,"zone C",{"$f":"F16","v":65}]
[null,null,"LTN Inclusion",{"$f":"D15+K3+K4","v":-65},{"$f":"E15+K5+K6-K3","v":120},{"$f":"F15+K7-K5-K4","v":65},{"$f":"+G15+K8-K6","v":-30},{"$f":"+H15-K7-K8+K9","v":-90},{"$f":"+I15-K9","v":0},null,"zone D",{"$f":"G16","v":-30}]
[null,null,null,null,null,null,null,null,null,null,"zone E",{"$f":"H16","v":-90},null,"start","end","type","test 1",null,null,null,"a","b",{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0}]
[null,null,null,null,null,null,null,null,null,null,"zone F",{"$f":"I16","v":0},null,"A","B","int",{"$f":"ABS(E23*N3)","v":404.26062005149771},null,null,null,"a","c",{"$f":"C4-G4","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",151.6221234379897,null,null,null,"b","c",0,0]
[null,"AAF",null,null,null,null,"CB","test 1",null,null,null,null,null,"B","C","int",60.4113638425979,null,null,null,"b","d",0,0]
[null,null,null,null,null,null,"G",{"$f":"SUMPRODUCT(PTDF!B3:G3,$D$16:$I$16)","v":15.863609597947725},null,null,null,null,null,"B","D","int",421.84710627198109,null,null,null,"c","e",0,0]
[null,"start","end","type","test 1",null,"H",{"$f":"SUMPRODUCT(PTDF!B4:G4,$D$16:$I$16)","v":28.077762146780287},null,null,null,null,null,"C","E","int",615.42054542831818,null,null,null,"d","e",0,0]
[null,"A","B","int",{"$f":"H21+H22","v":43.941371744728016},null,"I",{"$f":"SUMPRODUCT(PTDF!B5:G5,$D$16:$I$16)","v":10.966669921162975},null,null,null,null,null,"D","E","int",17.438240967280908,null,null,null,"e","f",0,0]
[null,"A","C","int",{"$f":"H31+H24","v":21.058628255276339},null,"L",{"$f":"SUMPRODUCT(PTDF!B6:G6,$D$16:$I$16)","v":8.5664549499645304},null,null,null,null,null,"E","F","int",1.368505309073953E-10]
[null,"B","C","int",{"$f":"H23+H27+H29","v":30.205681921299004},null,"M",{"$f":"SUMPRODUCT(PTDF!B7:G7,$D$16:$I$16)","v":32.842688727562489},null,null,null,null,null,"sum",null,null,{"$f":"SUM(Q18:Q24)","v":1670.9999999998024}]
[null,"B","D","int",{"$f":"H25+H26","v":45.852946333910992},null,"O",{"$f":"SUMPRODUCT(PTDF!B8:G8,$D$16:$I$16)","v":13.010257606348503},null,null,null,null,null,null,null,null,null,null,null,null,0,101.19999999999999,null,0,11]
[null,"C","E","int",{"$f":"H28+H30","v":74.147053666062391},null,"P",{"$f":"SUMPRODUCT(PTDF!B9:G9,$D$16:$I$16)","v":11.319138264940136},null,null,null,null,null,"start","end","type","test 1",null,null,null,0,0,null,0,0]
[null,"D","E","int",{"$f":"H32","v":-15.852946333891715},null,"Q",{"$f":"SUMPRODUCT(PTDF!B10:G10,$D$16:$I$16)","v":33.157421523596469},null,null,null,null,null,"A","B","int",{"$f":"Q18/Q$25","v":0.24192736089260652},null,null,null,0,0,null,0,0]
[null,"E","F","int",{"$f":"H33+H34","v":3.0411229090532288E-11},null,"R",{"$f":"SUMPRODUCT(PTDF!B11:G11,$D$16:$I$16)","v":7.9198737351958926},null,null,null,null,null,"A","C","int",{"$f":"Q19/Q$25","v":9.0737356934774166E-2},null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"U",{"$f":"SUMPRODUCT(PTDF!B12:G12,$D$16:$I$16)","v":40.989632142465915},null,null,null,null,null,"B","C","int",3.6152820971038328E-2,null,null,null,1087.3000000000006,0,null,131,0]
[null,null,null,null,null,null,"X",{"$f":"SUMPRODUCT(PTDF!B13:G13,$D$16:$I$16)","v":12.492173305311809},null,null,null,null,null,"B","D","int",0.25245188885220288,null,null,null,75.900000000000091,0,null,69,0]
[null,null,null,null,null,null,"AJ",{"$f":"SUMPRODUCT(PTDF!B14:G14,$D$16:$I$16)","v":-15.852946333891715},null,null,null,null,null,"C","E","int",0.36829476087874979,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"AO",{"$f":"SUMPRODUCT(PTDF!B15:G15,$D$16:$I$16)","v":-1.3299276319767017},null,null,null,null,null,"D","E","int",1.0435811470546362E-2]
[null,null,null,null,null,null,"AP",{"$f":"SUMPRODUCT(PTDF!B16:G16,$D$16:$I$16)","v":1.3299276320071129},null,null,null,null,null,"E","F","int",8.1897385342556241E-14]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"start","end","type","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","int",{"$f":"Q28*$Q$13","v":404.26062005154552}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",{"$f":"Q29*$Q$13","v":151.62212343800763}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","C","int",60.411363842605049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","D","int",421.847106272031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C","E","int",615.42054542839094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"D","E","int",17.438240967282972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E","F","int",1.3685053090741148E-10]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"všechny NNLT",null,null,"NNLT postupně"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zone","test 1",null,"zone","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"0.5*(Q37+Q38)","v":277.94137174477657},null,"A",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"0.5*(Q37+Q39+Q40)","v":443.25954508309076},null,"B",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"0.5*(Q38+Q39+Q41)","v":413.72701635450181},null,"C",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"0.5*(Q40+Q42)","v":219.64267361965699},null,"D",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"0.5*(Q41+Q42+Q43)","v":316.42939319790537},null,"E",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"0.5*(Q43)","v":6.8425265453705739E-11},null,"F",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"11","index":19,"n_rows":52,"n_cols":25,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[10,0,10,5],[12,2,12,8],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14]]}
[null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-",null,"price"]
["a","b",0,11,0.2,10,0,11,{"$f":"C3*E3","v":0},{"$f":"D3*F3","v":110},{"$f":"G3-H3","v":-11},{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0},{"$f":"V4-V3","v":-9.1999999999999993},{"$f":"-N3","v":9.1999999999999993},{"$f":"G3*MAX(0,N3)","v":0},{"$f":"H3*MAX(0,O3)","v":101.19999999999999},{"$f":"(C3-G3)*E3","v":0},0,null,"zone A",41]
["a","c",0,0,0.6,5,0,0,{"$f":"C4*E4","v":0},0,{"$f":"G4-H4","v":0},{"$f":"C4-G4","v":0},0,{"$f":"V5-V3","v":-7.2000000000000028},7.2000000000000028,{"$f":"G4*MAX(0,N4)","v":0},{"$f":"H4*MAX(0,O4)","v":0},0,0,null,"zone B",31.8]
["b","c",0,0,2,1,0,0,0,0,0,0,0,{"$f":"V5-V4","v":1.9999999999999964},{"$f":"-N5","v":-1.9999999999999964},0,0,0,0,null,"zone C",33.799999999999997]
["b","d",0,0,0.6,3,0,0,0,0,0,0,0,{"$f":"V6-V4","v":9.1999999999999993},-9.1999999999999993,0,0,0,0,null,"zone D",41]
["c","e",131,0,10,2,131,0,1310,0,131,0,0,{"$f":"V7-V5","v":8.3000000000000043},-8.3000000000000043,1087.3000000000006,0,0,0,null,"zone E",42.1]
["d","e",69,0,7.7000000000000028,3.3,69,0,531.30000000000018,0,69,0,0,{"$f":"V7-V6","v":1.1000000000000014},-1.1000000000000014,75.900000000000091,0,0,0,null,"zone F",37.6]
["e","f",0,0,0.1,14,0,0,0,0,0,0,0,{"$f":"V8-V7","v":-4.5},4.5,0,0,0,0]
[]
["Kdyby uplatnil své kapacitní právo získá LT * Spread ",null,null,null,null,null,"=",{"$f":"SUM(P3:Q9)","v":1264.4000000000008}]
[]
[null,null,"Net Position [MW]",null,null,null,null,null,null,null,"zone A",{"$f":"D16","v":-11},null,null,"Cong. Inc. Celkem",null,{"$f":"-SUMPRODUCT(L13:L18,V3:V8)","v":1264.4000000000005},{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone B",{"$f":"E16","v":11}]
[null,null,"Base Case",0,0,0,0,0,0,null,"zone C",{"$f":"F16","v":131}]
[null,null,"LTN Inclusion",{"$f":"D15+K3+K4","v":-11},{"$f":"E15+K5+K6-K3","v":11},{"$f":"F15+K7-K5-K4","v":131},{"$f":"+G15+K8-K6","v":69},{"$f":"+H15-K7-K8+K9","v":-200},{"$f":"+I15-K9","v":0},null,"zone D",{"$f":"G16","v":69}]
[null,null,null,null,null,null,null,null,null,null,"zone E",{"$f":"H16","v":-200},null,"start","end","type","test 1",null,null,null,"a","b",{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0}]
[null,null,null,null,null,null,null,null,null,null,"zone F",{"$f":"I16","v":0},null,"A","B","int",{"$f":"ABS(E23*N3)","v":58.582718896545401},null,null,null,"a","c",{"$f":"C4-G4","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",33.35265477663804,null,null,null,"b","c",{"$f":"C5-G5","v":0},0]
[null,"AAF",null,null,null,null,"CB","test 1",null,null,null,null,null,"B","C","int",25.110431817655321,null,null,null,"b","d",{"$f":"C6-G6","v":0},0]
[null,null,null,null,null,null,"G",{"$f":"SUMPRODUCT(PTDF!B3:G3,$D$16:$I$16)","v":2.2907712612053288},null,null,null,null,null,"B","D","int",72.890705258111254,null,null,null,"c","e",{"$f":"C7-G7","v":0},0]
[null,"start","end","type","test 1",null,"H",{"$f":"SUMPRODUCT(PTDF!B4:G4,$D$16:$I$16)","v":4.0769155753756934},null,null,null,null,null,"C","E","int",1153.0600927871358,null,null,null,"d","e",{"$f":"C8-G8","v":0},0]
[null,"A","B","int",{"$f":"H21+H22","v":6.3676868365810222},null,"I",{"$f":"SUMPRODUCT(PTDF!B5:G5,$D$16:$I$16)","v":-1.5634412167924339},null,null,null,null,null,"D","E","int",67.184806979970958,null,null,null,"e","f",{"$f":"C9-G9","v":0},0]
[null,"A","C","int",{"$f":"H31+H24","v":4.6323131634219479},null,"L",{"$f":"SUMPRODUCT(PTDF!B6:G6,$D$16:$I$16)","v":1.8514516369557654},null,null,null,null,null,"E","F","int",2.4140689447449404E-11]
[null,"B","C","int",{"$f":"H23+H27+H29","v":12.555215908827684},null,"M",{"$f":"SUMPRODUCT(PTDF!B7:G7,$D$16:$I$16)","v":-6.7183737924982552},null,null,null,null,null,"sum",null,null,{"$f":"SUM(Q18:Q24)","v":1410.1814105160809}]
[null,"B","D","int",{"$f":"H25+H26","v":-7.9229027454468763},null,"O",{"$f":"SUMPRODUCT(PTDF!B8:G8,$D$16:$I$16)","v":-1.2045289529486212},null,null,null,null,null,null,null,null,null,null,null,null,0,101.19999999999999,null,0,11]
[null,"C","E","int",{"$f":"H28+H30","v":138.92290274543797},null,"P",{"$f":"SUMPRODUCT(PTDF!B9:G9,$D$16:$I$16)","v":11.097330127752116},null,null,null,null,null,"start","end","type","test 1",null,null,null,0,0,null,0,0]
[null,"D","E","int",{"$f":"H32","v":-61.077097254518975},null,"Q",{"$f":"SUMPRODUCT(PTDF!B10:G10,$D$16:$I$16)","v":55.243904318761437},null,null,null,null,null,"A","B","int",{"$f":"Q18/Q$25","v":4.1542682707117813E-2},null,null,null,0,0,null,0,0]
[null,"E","F","int",{"$f":"H33+H34","v":-5.3645976549887564E-12},null,"R",{"$f":"SUMPRODUCT(PTDF!B11:G11,$D$16:$I$16)","v":3.0213269978680017},null,null,null,null,null,"A","C","int",{"$f":"Q19/Q$25","v":2.3651322112118928E-2},null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"U",{"$f":"SUMPRODUCT(PTDF!B12:G12,$D$16:$I$16)","v":83.678998426676529},null,null,null,null,null,"B","C","int",1.7806525905390932E-2,null,null,null,1087.3000000000006,0,null,131,0]
[null,null,null,null,null,null,"X",{"$f":"SUMPRODUCT(PTDF!B13:G13,$D$16:$I$16)","v":2.7808615264661825},null,null,null,null,null,"B","D","int",5.1688885355137118E-2,null,null,null,75.900000000000091,0,null,69,0]
[null,null,null,null,null,null,"AJ",{"$f":"SUMPRODUCT(PTDF!B14:G14,$D$16:$I$16)","v":-61.077097254518975},null,null,null,null,null,"C","E","int",0.81766791434667474,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"AO",{"$f":"SUMPRODUCT(PTDF!B15:G15,$D$16:$I$16)","v":-5.4124089723724111},null,null,null,null,null,"D","E","int",4.7642669573543371E-2]
[null,null,null,null,null,null,"AP",{"$f":"SUMPRODUCT(PTDF!B16:G16,$D$16:$I$16)","v":5.4124089723670465},null,null,null,null,null,"E","F","int",1.7118853834993253E-14]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"start","end","type","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","int",{"$f":"Q28*$Q$13","v":52.526568014879786}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",{"$f":"Q29*$Q$13","v":29.904731678563184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","C","int",22.514571354776304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","D","int",65.355426643035401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C","E","int",1033.859310899936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"D","E","int",60.239391408788265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E","F","int",2.1645078788965479E-11]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zone","test 1",null,"zone","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"0.5*(Q37+Q38)","v":41.215649846721483},null,"A",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"0.5*(Q37+Q39+Q40)","v":70.198283006345747},null,"B",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"0.5*(Q38+Q39+Q41)","v":543.13930696663772},null,"C",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"0.5*(Q40+Q42)","v":62.797409025911833},null,"D",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"0.5*(Q41+Q42+Q43)","v":547.04935115437286},null,"E",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"0.5*(Q43)","v":1.0822539394482739E-11},null,"F",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"33","index":20,"n_rows":52,"n_cols":25,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[10,0,10,5],[12,2,12,8],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14]]}
[null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-",null,"price"]
["a","b",0,0,0.2,10,0,0,{"$f":"C3*E3","v":0},{"$f":"D3*F3","v":0},{"$f":"G3-H3","v":0},{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0},{"$f":"V4-V3","v":-3.8000000000000043},{"$f":"-N3","v":3.8000000000000043},{"$f":"G3*MAX(0,N3)","v":0},{"$f":"H3*MAX(0,O3)","v":0},{"$f":"(C3-G3)*E3","v":0},0,null,"zone A",34.200000000000003]
["a","c",0,200,0.6,5,0,200,{"$f":"C4*E4","v":0},1000,{"$f":"G4-H4","v":-200},{"$f":"C4-G4","v":0},0,{"$f":"V5-V3","v":-0.40000000000000568},0.40000000000000568,{"$f":"G4*MAX(0,N4)","v":0},80.000000000001137,0,0,null,"zone B",30.4]
["b","c",40,0,2,1,40,0,80,0,40,0,0,{"$f":"V5-V4","v":3.3999999999999986},{"$f":"-N5","v":-3.3999999999999986},135.99999999999994,0,0,0,null,"zone C",33.799999999999997]
["b","d",0,0,0.6,3,0,0,0,0,0,0,0,{"$f":"V6-V4","v":3.6000000000000014},-3.6000000000000014,0,0,0,0,null,"zone D",34]
["c","e",0,0,10,2,0,0,0,0,0,0,0,{"$f":"V7-V5","v":-0.79999999999999716},0.79999999999999716,0,0,0,0,null,"zone E",33]
["d","e",0,100,7.7000000000000028,3.3,0,100,0,330,-100,0,0,{"$f":"V7-V6","v":-1},1,0,100,0,0,null,"zone F",31.8]
["e","f",0,0,0.1,14,0,0,0,0,0,0,0,{"$f":"V8-V7","v":-1.1999999999999993},1.1999999999999993,0,0,0,0]
[]
["Kdyby uplatnil své kapacitní právo získá LT * Spread ",null,null,null,null,null,"=",{"$f":"SUM(P3:Q9)","v":316.00000000000108}]
[]
[null,null,"Net Position [MW]",null,null,null,null,null,null,null,"zone A",{"$f":"D16","v":-200},null,null,"Cong. Inc. Celkem",null,{"$f":"-SUMPRODUCT(L13:L18,V3:V8)","v":316.00000000000091}]
[null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone B",{"$f":"E16","v":40}]
[null,null,"Base Case",0,0,0,0,0,0,null,"zone C",{"$f":"F16","v":160}]
[null,null,"LTN Inclusion",{"$f":"D15+K3+K4","v":-200},{"$f":"E15+K5+K6-K3","v":40},{"$f":"F15+K7-K5-K4","v":160},{"$f":"+G15+K8-K6","v":-100},{"$f":"+H15-K7-K8+K9","v":100},{"$f":"+I15-K9","v":0},null,"zone D",{"$f":"G16","v":-100}]
[null,null,null,null,null,null,null,null,null,null,"zone E",{"$f":"H16","v":100},null,"start","end","type","test 1",null,null,null,"a","b",{"$f":"C3-G3","v":0},{"$f":"D3-H3","v":0}]
[null,null,null,null,null,null,null,null,null,null,"zone F",{"$f":"I16","v":0},null,"A","B","int",{"$f":"ABS(E23*N3)","v":364.0058751535891},null,null,null,"a","c",{"$f":"C4-G4","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",41.683592089092393,null,null,null,"b","c",0,0]
[null,"AAF",null,null,null,null,"CB","test 1",null,null,null,null,null,"B","C","int",324.33686170529393,null,null,null,"b","d",0,0]
[null,null,null,null,null,null,"G",{"$f":"SUMPRODUCT(PTDF!B3:G3,$D$16:$I$16)","v":34.284367163951046},null,null,null,null,null,"B","D","int",142.56782943076121,null,null,null,"c","e",0,0]
[null,"start","end","type","test 1",null,"H",{"$f":"SUMPRODUCT(PTDF!B4:G4,$D$16:$I$16)","v":61.506652613309143},null,null,null,null,null,"C","E","int",31.681739873567835,null,null,null,"d","e",0,0]
[null,"A","B","int",{"$f":"H21+H22","v":95.791019777260189},null,"I",{"$f":"SUMPRODUCT(PTDF!B5:G5,$D$16:$I$16)","v":-15.714775441157514},null,null,null,null,null,"D","E","int",60.397825158114671,null,null,null,"e","f",0,0]
[null,"A","C","int",{"$f":"H31+H24","v":104.20898022272951},null,"L",{"$f":"SUMPRODUCT(PTDF!B6:G6,$D$16:$I$16)","v":41.176610983637829},null,null,null,null,null,"E","F","int",7.0428995968541092E-11]
[null,"B","C","int",{"$f":"H23+H27+H29","v":-95.393194619204138},null,"M",{"$f":"SUMPRODUCT(PTDF!B7:G7,$D$16:$I$16)","v":23.409439440749242},null,null,null,null,null,"sum",null,null,{"$f":"SUM(Q18:Q24)","v":964.6737234104894}]
[null,"B","D","int",{"$f":"H25+H26","v":39.602174841878096},null,"O",{"$f":"SUMPRODUCT(PTDF!B8:G8,$D$16:$I$16)","v":16.192735401128857},null,null,null,null,null,null,null,null,null,null,null,null,0,101.19999999999999,null,0,11]
[null,"C","E","int",{"$f":"H28+H30","v":-39.602174841959936},null,"P",{"$f":"SUMPRODUCT(PTDF!B9:G9,$D$16:$I$16)","v":-48.080920648037591},null,null,null,null,null,"start","end","type","test 1",null,null,null,0,0,null,0,0]
[null,"D","E","int",{"$f":"H32","v":60.397825158114671},null,"Q",{"$f":"SUMPRODUCT(PTDF!B10:G10,$D$16:$I$16)","v":-11.114086689352476},null,null,null,null,null,"A","B","int",{"$f":"Q18/Q$25","v":0.37733574194048691},null,null,null,0,0,null,0,0]
[null,"E","F","int",{"$f":"H33+H34","v":5.8690829973784275E-11},null,"R",{"$f":"SUMPRODUCT(PTDF!B11:G11,$D$16:$I$16)","v":-31.597498530009034},null,null,null,null,null,"A","C","int",{"$f":"Q19/Q$25","v":4.3210041983651221E-2},null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"U",{"$f":"SUMPRODUCT(PTDF!B12:G12,$D$16:$I$16)","v":-28.48808815260746},null,null,null,null,null,"B","C","int",0.33621405231049467,null,null,null,1087.3000000000006,0,null,131,0]
[null,null,null,null,null,null,"X",{"$f":"SUMPRODUCT(PTDF!B13:G13,$D$16:$I$16)","v":63.032369239091679},null,null,null,null,null,"B","D","int",0.14778865223645729,null,null,null,75.900000000000091,0,null,69,0]
[null,null,null,null,null,null,"AJ",{"$f":"SUMPRODUCT(PTDF!B14:G14,$D$16:$I$16)","v":60.397825158114671},null,null,null,null,null,"C","E","int",3.2841922719280471E-2,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"AO",{"$f":"SUMPRODUCT(PTDF!B15:G15,$D$16:$I$16)","v":7.1338308604673273},null,null,null,null,null,"D","E","int",6.2609588809556596E-2]
[null,null,null,null,null,null,"AP",{"$f":"SUMPRODUCT(PTDF!B16:G16,$D$16:$I$16)","v":-7.1338308604086365},null,null,null,null,null,"E","F","int",7.3008100313490179E-14]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"start","end","type","test 1",null,null,null,"start","end"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","int",{"$f":"Q28*$Q$13","v":119.23809445319421},null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"A","B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",{"$f":"Q29*$Q$13","v":13.654373266833826},null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"A","C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","C","int",106.24364053011662,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"B","C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","D","int",46.701214106720641,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"B","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C","E","int",10.378047579292659,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"C","E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"D","E","int",19.784630063819943,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"D","E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E","F","int",2.3070559699062964E-11,null,null,{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},"E","F"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zone","test 1",null,"zone","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"0.5*(Q37+Q38)","v":66.446233860014019},null,"A",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"0.5*(Q37+Q39+Q40)","v":136.09147454501573},null,"B",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"0.5*(Q38+Q39+Q41)","v":65.13803068812156},null,"C",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"0.5*(Q40+Q42)","v":33.242922085270294},null,"D",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"0.5*(Q41+Q42+Q43)","v":15.081338821567837},null,"E",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"0.5*(Q43)","v":1.1535279849531482E-11},null,"F",{"$f":"#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"77","index":21,"n_rows":52,"n_cols":25,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[10,0,10,5],[12,2,12,8],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,11,0,12],[0,13,0,14]]}
[null,null,"LTA",null,"LT prize",null,"LTN",null,"LT CI",null,"LT Flow","LTA-LTN",null,"DA Spread",null,"Resale costs",null,"LT CI resaleC"]
[null,null," ->","<-"," ->","<-"," ->","<-"," ->","<-"," ->"," ->","<-"," ->","<-"," ->","<-"," ->","<-",null,"price"]
["a","b",156,0,0.2,10,44,0,{"$f":"C3*E3","v":31.200000000000003},{"$f":"D3*F3","v":0},{"$f":"G3-H3","v":44},{"$f":"C3-G3","v":112},{"$f":"D3-H3","v":0},{"$f":"V4-V3","v":1.5},{"$f":"-N3","v":-1.5},{"$f":"G3*MAX(0,N3)","v":66},{"$f":"H3*MAX(0,O3)","v":0},{"$f":"(C3-G3)*E3","v":22.400000000000002},0,null,"zone A",20]
["a","c",146,0,0.6,5,164,0,{"$f":"C4*E4","v":87.6},0,{"$f":"G4-H4","v":164},{"$f":"C4-G4","v":-18},0,{"$f":"V5-V3","v":1.5},-1.5,{"$f":"G4*MAX(0,N4)","v":246},0,-10.799999999999999,0,null,"zone B",21.5]
["b","c",105,0,2,1,135,0,210,0,135,-30,0,{"$f":"V5-V4","v":0},{"$f":"-N5","v":0},0,0,-60,0,null,"zone C",21.5]
["b","d",20,0,0.6,3,160,0,12,0,160,-140,0,{"$f":"V6-V4","v":0.5},-0.5,80,0,-84,0,null,"zone D",22]
["c","e",165,0,10,2,10,0,1650,0,10,155,0,{"$f":"V7-V5","v":0},0,0,0,1550,0,null,"zone E",21.5]
["d","e",0,230,7.7000000000000028,3.3,0,20,0,759,-20,0,210,{"$f":"V7-V6","v":-0.5},0.5,0,10,0,693,null,"zone F",26.4]
["e","f",85,0,0.1,14,115,0,8.5,0,115,-30,0,{"$f":"V8-V7","v":4.8999999999999986},-4.8999999999999986,563.49999999999989,0,-3,0]
[]
["Kdyby uplatnil své kapacitní právo získá LT * Spread ",null,null,null,null,null,"=",{"$f":"SUM(P3:Q9)","v":965.49999999999989}]
[]
[null,null,"Net Position [MW]",null,null,null,null,null,null,null,"zone A",{"$f":"D16","v":208},null,null,"Cong. Inc. Celkem",null,{"$f":"-SUMPRODUCT(L13:L18,V3:V8)","v":965.5}]
[null,null,null,"zone A","zone B","zone C","zone D","zone E","zone F",null,"zone B",{"$f":"E16","v":251}]
[null,null,"Base Case",0,0,0,0,0,0,null,"zone C",{"$f":"F16","v":-289}]
[null,null,"LTN Inclusion",{"$f":"D15+K3+K4","v":208},{"$f":"E15+K5+K6-K3","v":251},{"$f":"F15+K7-K5-K4","v":-289},{"$f":"+G15+K8-K6","v":-180},{"$f":"+H15-K7-K8+K9","v":125},{"$f":"+I15-K9","v":-115},null,"zone D",{"$f":"G16","v":-180}]
[null,null,null,null,null,null,null,null,null,null,"zone E",{"$f":"H16","v":125},null,"start","end","type","test 1",null,null,null,"a","b",{"$f":"C3-G3","v":112},{"$f":"D3-H3","v":0}]
[null,null,null,null,null,null,null,null,null,null,"zone F",{"$f":"I16","v":-115},null,"A","B","int",{"$f":"ABS(E23*N3)","v":114.47214541082921},null,null,null,"a","c",{"$f":"C4-G4","v":-18},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",197.52785458911566,null,null,null,"b","c",-30,0]
[null,"AAF",null,null,null,null,"CB","test 1",null,null,null,null,null,"B","C","int",0,null,null,null,"b","d",-140,0]
[null,null,null,null,null,null,"G",{"$f":"SUMPRODUCT(PTDF!B3:G3,$D$16:$I$16)","v":-27.065022644782459},null,null,null,null,null,"B","D","int",77.30219264298735,null,null,null,"c","e",155,0]
[null,"start","end","type","test 1",null,"H",{"$f":"SUMPRODUCT(PTDF!B4:G4,$D$16:$I$16)","v":-49.249740962437016},null,null,null,null,null,"C","E","int",0,null,null,null,"d","e",0,210]
[null,"A","B","int",{"$f":"H21+H22","v":-76.314763607219476},null,"I",{"$f":"SUMPRODUCT(PTDF!B5:G5,$D$16:$I$16)","v":50.093348367586827},null,null,null,null,null,"D","E","int",12.697807357020636,null,null,null,"e","f",-30,0]
[null,"A","C","int",{"$f":"H31+H24","v":-131.68523639274378},null,"L",{"$f":"SUMPRODUCT(PTDF!B6:G6,$D$16:$I$16)","v":-51.586808655210916},null,null,null,null,null,"E","F","int",563.49999999999534]
[null,"B","C","int",{"$f":"H23+H27+H29","v":172.71037832139962},null,"M",{"$f":"SUMPRODUCT(PTDF!B7:G7,$D$16:$I$16)","v":110.8618714720005},null,null,null,null,null,"sum",null,null,{"$f":"SUM(Q18:Q24)","v":965.49999999994816}]
[null,"B","D","int",{"$f":"H25+H26","v":154.6043852859747},null,"O",{"$f":"SUMPRODUCT(PTDF!B8:G8,$D$16:$I$16)","v":43.742513813974199},null,null,null,null,null,null,null,null,null,null,null,null,0,101.19999999999999,null,0,11]
[null,"C","E","int",{"$f":"H28+H30","v":15.395614714138659},null,"P",{"$f":"SUMPRODUCT(PTDF!B9:G9,$D$16:$I$16)","v":75.116686247287703},null,null,null,null,null,"start","end","type","test 1",null,null,null,0,0,null,0,0]
[null,"D","E","int",{"$f":"H32","v":25.395614714041272},null,"Q",{"$f":"SUMPRODUCT(PTDF!B10:G10,$D$16:$I$16)","v":6.657645075177328},null,null,null,null,null,"A","B","int",{"$f":"Q18/Q$25","v":0.11856255350682067},null,null,null,0,0,null,0,0]
[null,"E","F","int",{"$f":"H33+H34","v":114.99999999999909},null,"R",{"$f":"SUMPRODUCT(PTDF!B11:G11,$D$16:$I$16)","v":47.500343706525101},null,null,null,null,null,"A","C","int",{"$f":"Q19/Q$25","v":0.20458607414720484},null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"U",{"$f":"SUMPRODUCT(PTDF!B12:G12,$D$16:$I$16)","v":8.7379696389613315},null,null,null,null,null,"B","C","int",0,null,null,null,1087.3000000000006,0,null,131,0]
[null,null,null,null,null,null,"X",{"$f":"SUMPRODUCT(PTDF!B13:G13,$D$16:$I$16)","v":-80.098427737532859},null,null,null,null,null,"B","D","int",8.0064414959079747E-2,null,null,null,75.900000000000091,0,null,69,0]
[null,null,null,null,null,null,"AJ",{"$f":"SUMPRODUCT(PTDF!B14:G14,$D$16:$I$16)","v":25.395614714041272},null,null,null,null,null,"C","E","int",0,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,"AO",{"$f":"SUMPRODUCT(PTDF!B15:G15,$D$16:$I$16)","v":59.597665080285225},null,null,null,null,null,"D","E","int",1.3151535325760039E-2]
[null,null,null,null,null,null,"AP",{"$f":"SUMPRODUCT(PTDF!B16:G16,$D$16:$I$16)","v":55.402334919713866},null,null,null,null,null,"E","F","int",0.58363542206113472]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"start","end","type","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","int",{"$f":"Q28*$Q$13","v":114.47214541083535}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A","C","int",{"$f":"Q29*$Q$13","v":197.52785458912626}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","C","int",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"B","D","int",77.3021926429915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C","E","int",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"D","E","int",12.697807357021318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"E","F","int",563.50000000002558]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zone","test 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"0.5*(Q37+Q38)","v":155.99999999998082}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"0.5*(Q37+Q39+Q40)","v":95.887169026913426}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"0.5*(Q38+Q39+Q41)","v":98.763927294563132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"0.5*(Q40+Q42)","v":45.000000000006409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"0.5*(Q41+Q42+Q43)","v":288.09890367852347}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"0.5*(Q43)","v":281.75000000001279}]